[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -73.05%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 202,369 146,169 101,710 48,795 161,791 117,366 80,221 85.41%
PBT 15,453 11,436 8,411 4,229 16,055 12,989 8,956 43.90%
Tax -1,683 -1,620 -947 -709 -2,993 -1,784 -1,319 17.65%
NP 13,770 9,816 7,464 3,520 13,062 11,205 7,637 48.19%
-
NP to SH 13,770 9,816 7,464 3,520 13,062 11,205 7,637 48.19%
-
Tax Rate 10.89% 14.17% 11.26% 16.77% 18.64% 13.73% 14.73% -
Total Cost 188,599 136,353 94,246 45,275 148,729 106,161 72,584 89.11%
-
Net Worth 130,031 126,636 127,060 123,067 119,281 126,498 123,219 3.65%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - 3,295 - 7,518 -
Div Payout % - - - - 25.23% - 98.45% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 130,031 126,636 127,060 123,067 119,281 126,498 123,219 3.65%
NOSH 67,724 67,003 66,524 66,165 65,901 65,884 65,893 1.84%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.80% 6.72% 7.34% 7.21% 8.07% 9.55% 9.52% -
ROE 10.59% 7.75% 5.87% 2.86% 10.95% 8.86% 6.20% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 298.81 218.15 152.89 73.75 245.51 178.14 121.74 82.05%
EPS 11.63 14.65 11.22 5.32 19.82 17.01 11.59 0.23%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 11.41 -
NAPS 1.92 1.89 1.91 1.86 1.81 1.92 1.87 1.77%
Adjusted Per Share Value based on latest NOSH - 66,165
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 46.54 33.61 23.39 11.22 37.21 26.99 18.45 85.40%
EPS 3.17 2.26 1.72 0.81 3.00 2.58 1.76 48.08%
DPS 0.00 0.00 0.00 0.00 0.76 0.00 1.73 -
NAPS 0.299 0.2912 0.2922 0.283 0.2743 0.2909 0.2834 3.64%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 26/03/04 12/12/03 16/09/03 27/06/03 28/03/03 30/12/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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