[LBALUM] QoQ TTM 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- 6.43%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 318,872 316,335 287,864 278,285 256,191 235,256 226,876 25.55%
PBT 15,701 20,065 19,782 19,184 18,230 17,051 17,423 -6.72%
Tax -2,038 -3,847 -2,953 -2,987 -2,982 -2,817 -3,468 -29.90%
NP 13,663 16,218 16,829 16,197 15,248 14,234 13,955 -1.40%
-
NP to SH 13,663 16,218 16,329 15,697 14,748 13,734 13,955 -1.40%
-
Tax Rate 12.98% 19.17% 14.93% 15.57% 16.36% 16.52% 19.90% -
Total Cost 305,209 300,117 271,035 262,088 240,943 221,022 212,921 27.21%
-
Net Worth 168,136 124,340 124,215 124,399 124,340 156,630 152,852 6.57%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 4,327 4,351 4,351 4,351 4,351 4,348 4,348 -0.32%
Div Payout % 31.67% 26.83% 26.65% 27.72% 29.51% 31.66% 31.16% -
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 168,136 124,340 124,215 124,399 124,340 156,630 152,852 6.57%
NOSH 247,260 124,237 124,215 124,399 124,340 124,309 124,270 58.39%
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% 5.13% 5.85% 5.82% 5.95% 6.05% 6.15% -
ROE 8.13% 13.04% 13.15% 12.62% 11.86% 8.77% 9.13% -
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 128.96 254.41 231.75 223.70 206.04 189.25 182.57 -20.73%
EPS 5.53 13.04 13.15 12.62 11.86 11.05 11.23 -37.72%
DPS 1.75 3.50 3.50 3.50 3.50 3.50 3.50 -37.08%
NAPS 0.68 1.00 1.00 1.00 1.00 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 72.75 66.20 64.00 58.91 54.10 52.17 25.55%
EPS 3.14 3.73 3.76 3.61 3.39 3.16 3.21 -1.46%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.3867 0.2859 0.2857 0.2861 0.2859 0.3602 0.3515 6.58%
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 0.20 0.18 0.00 0.00 0.00 0.00 -
P/EPS 10.86 3.91 3.19 0.00 0.00 0.00 0.00 -
EY 9.21 25.57 31.30 0.00 0.00 0.00 0.00 -
DY 2.92 6.86 8.33 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 0.43 0.20 0.18 0.18 0.00 0.00 0.00 -
P/EPS 10.13 3.91 3.12 3.25 0.00 0.00 0.00 -
EY 9.87 25.57 32.06 30.78 0.00 0.00 0.00 -
DY 3.12 6.86 8.54 8.54 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