[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -55.95%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 254,799 177,548 118,638 118,638 211,976 155,660 105,130 80.72%
PBT 18,150 12,404 8,349 8,212 20,211 15,644 11,080 39.08%
Tax -3,361 0 -1,498 -1,361 -4,658 -3,323 -2,672 16.57%
NP 14,789 12,404 6,851 6,851 15,553 12,321 8,408 45.86%
-
NP to SH 14,789 10,543 6,851 6,851 15,553 12,321 8,408 45.86%
-
Tax Rate 18.52% 0.00% 17.94% 16.57% 23.05% 21.24% 24.12% -
Total Cost 240,010 165,144 111,787 111,787 196,423 143,339 96,722 83.59%
-
Net Worth 80,747 156,468 152,935 154,261 150,294 145,318 141,582 -31.29%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,347 - - - 4,347 - - -
Div Payout % 29.40% - - - 27.95% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 80,747 156,468 152,935 154,261 150,294 145,318 141,582 -31.29%
NOSH 124,226 124,181 124,337 124,404 124,210 124,203 124,194 0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 5.80% 6.99% 5.77% 5.77% 7.34% 7.92% 8.00% -
ROE 18.32% 6.74% 4.48% 4.44% 10.35% 8.48% 5.94% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 205.11 142.97 95.42 95.36 170.66 125.33 84.65 80.69%
EPS 5.95 8.49 5.51 5.51 12.52 9.92 6.77 -8.26%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.65 1.26 1.23 1.24 1.21 1.17 1.14 -31.31%
Adjusted Per Share Value based on latest NOSH - 124,404
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 58.59 40.83 27.28 27.28 48.75 35.80 24.18 80.69%
EPS 3.40 2.42 1.58 1.58 3.58 2.83 1.93 46.01%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1857 0.3598 0.3517 0.3547 0.3456 0.3342 0.3256 -31.29%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 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
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 30/03/06 28/12/05 12/09/05 30/06/05 29/03/05 23/12/04 -
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