[LBALUM] QoQ TTM 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- -4.38%
YoY- -16.77%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 354,468 338,289 339,456 324,323 318,872 316,335 287,864 14.89%
PBT 21,239 17,847 16,050 14,845 15,701 20,065 19,782 4.85%
Tax -966 -1,509 -1,767 -1,781 -2,038 -3,847 -2,953 -52.55%
NP 20,273 16,338 14,283 13,064 13,663 16,218 16,829 13.22%
-
NP to SH 20,273 16,338 14,283 13,064 13,663 16,218 16,329 15.53%
-
Tax Rate 4.55% 8.46% 11.01% 12.00% 12.98% 19.17% 14.93% -
Total Cost 334,195 321,951 325,173 311,259 305,209 300,117 271,035 15.00%
-
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 4,327 4,327 4,327 4,351 4,351 -0.07%
Div Payout % 21.44% 26.48% 30.30% 33.12% 31.67% 26.83% 26.65% -
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 5.72% 4.83% 4.21% 4.03% 4.28% 5.13% 5.85% -
ROE 10.88% 9.14% 8.23% 7.50% 8.13% 13.04% 13.15% -
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 142.73 136.25 136.92 130.42 128.96 254.41 231.75 -27.63%
EPS 8.16 6.58 5.76 5.25 5.53 13.04 13.15 -27.26%
DPS 1.75 1.75 1.75 1.74 1.75 3.50 3.50 -37.03%
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 81.64 77.91 78.18 74.69 73.44 72.85 66.30 14.89%
EPS 4.67 3.76 3.29 3.01 3.15 3.74 3.76 15.56%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 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 0.31 0.36 0.40 0.52 0.47 0.20 0.18 43.72%
P/EPS 5.39 7.45 9.55 12.94 10.86 3.91 3.19 41.90%
EY 18.55 13.43 10.47 7.73 9.21 25.57 31.30 -29.46%
DY 3.98 3.57 3.17 2.56 2.92 6.86 8.33 -38.91%
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 0.29 0.32 0.35 0.39 0.43 0.20 0.18 37.47%
P/EPS 5.02 6.53 8.33 9.71 10.13 3.91 3.12 37.34%
EY 19.91 15.30 12.00 10.30 9.87 25.57 32.06 -27.23%
DY 4.27 4.07 3.64 3.41 3.12 6.86 8.54 -37.03%
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