[LBALUM] QoQ Quarter Result on 31-Oct-2003 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 12.02%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 50,193 56,200 44,459 52,915 48,795 44,425 37,145 22.24%
PBT 5,150 4,017 3,025 4,181 4,229 3,066 4,033 17.72%
Tax -1,095 -63 -673 -238 -709 -1,211 -463 77.60%
NP 4,055 3,954 2,352 3,943 3,520 1,855 3,570 8.87%
-
NP to SH 4,055 3,954 2,352 3,943 3,520 1,855 3,570 8.87%
-
Tax Rate 21.26% 1.57% 22.25% 5.69% 16.77% 39.50% 11.48% -
Total Cost 46,138 52,246 42,107 48,972 45,275 42,570 33,575 23.62%
-
Net Worth 70,891 69,947 128,476 127,862 123,067 65,974 126,698 -32.12%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - 3,298 - -
Div Payout % - - - - - 177.83% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 70,891 69,947 128,476 127,862 123,067 65,974 126,698 -32.12%
NOSH 70,891 69,947 67,976 66,943 66,165 65,974 65,988 4.89%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 8.08% 7.04% 5.29% 7.45% 7.21% 4.18% 9.61% -
ROE 5.72% 5.65% 1.83% 3.08% 2.86% 2.81% 2.82% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 70.80 80.35 65.40 79.04 73.75 67.34 56.29 16.53%
EPS 3.27 3.24 3.46 5.89 5.32 2.81 5.41 -28.53%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.00 1.89 1.91 1.86 1.00 1.92 -35.29%
Adjusted Per Share Value based on latest NOSH - 66,943
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 11.54 12.92 10.22 12.17 11.22 10.22 8.54 22.24%
EPS 0.93 0.91 0.54 0.91 0.81 0.43 0.82 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.163 0.1609 0.2954 0.294 0.283 0.1517 0.2914 -32.13%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 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
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 29/06/04 26/03/04 12/12/03 16/09/03 27/06/03 28/03/03 -
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