[LBALUM] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 122.06%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 95,967 86,214 84,727 87,560 79,788 87,381 69,594 23.91%
PBT 4,812 6,272 5,976 4,217 1,382 4,475 4,771 0.57%
Tax 925 -636 -720 -462 309 -894 -734 -
NP 5,737 5,636 5,256 3,755 1,691 3,581 4,037 26.42%
-
NP to SH 5,737 5,636 5,256 3,755 1,691 3,581 4,037 26.42%
-
Tax Rate -19.22% 10.14% 12.05% 10.96% -22.36% 19.98% 15.38% -
Total Cost 90,230 80,578 79,471 83,805 78,097 83,800 65,557 23.75%
-
Net Worth 186,266 178,763 173,547 174,072 168,136 124,340 124,215 31.04%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,346 - - - 4,327 - - -
Div Payout % 75.76% - - - 255.89% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 186,266 178,763 173,547 174,072 168,136 124,340 124,215 31.04%
NOSH 248,354 248,281 247,924 248,675 247,260 124,237 124,215 58.77%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 5.98% 6.54% 6.20% 4.29% 2.12% 4.10% 5.80% -
ROE 3.08% 3.15% 3.03% 2.16% 1.01% 2.88% 3.25% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 38.64 34.72 34.17 35.21 32.27 70.28 56.03 -21.96%
EPS 2.31 2.27 2.12 1.51 0.68 1.44 1.62 26.71%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.75 0.72 0.70 0.70 0.68 1.00 1.00 -17.46%
Adjusted Per Share Value based on latest NOSH - 248,675
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 22.10 19.86 19.51 20.17 18.38 20.12 16.03 23.89%
EPS 1.32 1.30 1.21 0.86 0.39 0.82 0.93 26.32%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.429 0.4117 0.3997 0.4009 0.3872 0.2864 0.2861 31.03%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.44 0.49 0.55 0.68 0.60 0.51 0.42 -
P/RPS 1.14 1.41 1.61 1.93 1.86 0.73 0.75 32.23%
P/EPS 19.05 21.59 25.94 45.03 87.73 17.71 12.92 29.57%
EY 5.25 4.63 3.85 2.22 1.14 5.65 7.74 -22.81%
DY 3.98 0.00 0.00 0.00 2.92 0.00 0.00 -
P/NAPS 0.59 0.68 0.79 0.97 0.88 0.51 0.42 25.45%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 01/07/08 28/03/08 17/12/07 25/09/07 29/06/07 30/03/07 12/12/06 -
Price 0.41 0.43 0.48 0.51 0.56 0.51 0.41 -
P/RPS 1.06 1.24 1.40 1.45 1.74 0.73 0.73 28.25%
P/EPS 17.75 18.94 22.64 33.77 81.88 17.71 12.62 25.55%
EY 5.63 5.28 4.42 2.96 1.22 5.65 7.93 -20.43%
DY 4.27 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.55 0.60 0.69 0.73 0.82 0.51 0.41 21.65%

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