[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -70.56%
YoY- -36.45%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 318,872 239,084 151,703 82,109 254,799 177,548 118,638 93.66%
PBT 15,701 14,319 9,844 5,073 18,150 12,404 8,349 52.53%
Tax -2,038 -2,347 -1,453 -719 -3,361 0 -1,498 22.84%
NP 13,663 11,972 8,391 4,354 14,789 12,404 6,851 58.63%
-
NP to SH 13,663 11,972 8,391 4,354 14,789 10,543 6,851 58.63%
-
Tax Rate 12.98% 16.39% 14.76% 14.17% 18.52% 0.00% 17.94% -
Total Cost 305,209 227,112 143,312 77,755 240,010 165,144 111,787 95.70%
-
Net Worth 169,103 124,340 124,311 124,399 80,747 156,468 152,935 6.94%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 4,351 - - - 4,347 - - -
Div Payout % 31.85% - - - 29.40% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 169,103 124,340 124,311 124,399 80,747 156,468 152,935 6.94%
NOSH 248,682 124,237 124,311 124,399 124,226 124,181 124,337 58.94%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.28% 5.01% 5.53% 5.30% 5.80% 6.99% 5.77% -
ROE 8.08% 9.63% 6.75% 3.50% 18.32% 6.74% 4.48% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 128.22 192.28 122.03 66.00 205.11 142.97 95.42 21.83%
EPS 5.50 4.82 3.38 1.75 5.95 8.49 5.51 -0.12%
DPS 1.75 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.68 1.00 1.00 1.00 0.65 1.26 1.23 -32.71%
Adjusted Per Share Value based on latest NOSH - 124,399
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 73.33 54.98 34.89 18.88 58.59 40.83 27.28 93.67%
EPS 3.14 2.75 1.93 1.00 3.40 2.42 1.58 58.26%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3889 0.2859 0.2859 0.2861 0.1857 0.3598 0.3517 6.95%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 - - - - -
Price 0.60 0.51 0.42 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.27 0.34 0.00 0.00 0.00 0.00 -
P/EPS 10.92 5.30 6.22 0.00 0.00 0.00 0.00 -
EY 9.16 18.88 16.07 0.00 0.00 0.00 0.00 -
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.51 0.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 12/12/06 29/09/06 29/06/06 30/03/06 28/12/05 -
Price 0.56 0.51 0.41 0.41 0.00 0.00 0.00 -
P/RPS 0.44 0.27 0.34 0.62 0.00 0.00 0.00 -
P/EPS 10.19 5.30 6.07 11.71 0.00 0.00 0.00 -
EY 9.81 18.88 16.46 8.54 0.00 0.00 0.00 -
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.51 0.41 0.41 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