[LBALUM] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 14.12%
YoY- -7.61%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 258,502 172,287 87,560 318,872 239,084 151,703 82,109 114.35%
PBT 16,465 10,193 4,217 15,701 14,319 9,844 5,073 118.74%
Tax -1,818 -1,182 -462 -2,038 -2,347 -1,453 -719 85.28%
NP 14,647 9,011 3,755 13,663 11,972 8,391 4,354 124.01%
-
NP to SH 14,647 9,011 3,755 13,663 11,972 8,391 4,354 124.01%
-
Tax Rate 11.04% 11.60% 10.96% 12.98% 16.39% 14.76% 14.17% -
Total Cost 243,855 163,276 83,805 305,209 227,112 143,312 77,755 113.81%
-
Net Worth 178,743 173,765 174,072 169,103 124,340 124,311 124,399 27.24%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - 4,351 - - - -
Div Payout % - - - 31.85% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 178,743 173,765 174,072 169,103 124,340 124,311 124,399 27.24%
NOSH 248,254 248,236 248,675 248,682 124,237 124,311 124,399 58.30%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 5.67% 5.23% 4.29% 4.28% 5.01% 5.53% 5.30% -
ROE 8.19% 5.19% 2.16% 8.08% 9.63% 6.75% 3.50% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 104.13 69.40 35.21 128.22 192.28 122.03 66.00 35.41%
EPS 5.90 3.63 1.51 5.50 4.82 3.38 1.75 124.34%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.68 1.00 1.00 1.00 -19.61%
Adjusted Per Share Value based on latest NOSH - 247,260
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 59.45 39.62 20.14 73.33 54.98 34.89 18.88 114.38%
EPS 3.37 2.07 0.86 3.14 2.75 1.93 1.00 124.28%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.411 0.3996 0.4003 0.3889 0.2859 0.2859 0.2861 27.23%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - -
Price 0.49 0.55 0.68 0.60 0.51 0.42 0.00 -
P/RPS 0.47 0.79 1.93 0.47 0.27 0.34 0.00 -
P/EPS 8.31 15.15 45.03 10.92 5.30 6.22 0.00 -
EY 12.04 6.60 2.22 9.16 18.88 16.07 0.00 -
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.97 0.88 0.51 0.42 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 17/12/07 25/09/07 29/06/07 30/03/07 12/12/06 29/09/06 -
Price 0.43 0.48 0.51 0.56 0.51 0.41 0.41 -
P/RPS 0.41 0.69 1.45 0.44 0.27 0.34 0.62 -24.03%
P/EPS 7.29 13.22 33.77 10.19 5.30 6.07 11.71 -27.02%
EY 13.72 7.56 2.96 9.81 18.88 16.46 8.54 37.05%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.73 0.82 0.51 0.41 0.41 28.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment