[LBALUM] QoQ TTM Result on 31-Oct-2004 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 2.87%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 221,798 211,976 211,860 205,789 203,767 202,369 190,594 10.64%
PBT 19,180 20,211 19,661 18,122 16,373 15,452 14,501 20.51%
Tax -4,277 -4,658 -3,386 -3,408 -2,069 -1,683 -2,831 31.69%
NP 14,903 15,553 16,275 14,714 14,304 13,769 11,670 17.72%
-
NP to SH 14,903 15,553 16,275 14,714 14,304 13,769 11,670 17.72%
-
Tax Rate 22.30% 23.05% 17.22% 18.81% 12.64% 10.89% 19.52% -
Total Cost 206,895 196,423 195,585 191,075 189,463 188,600 178,924 10.17%
-
Net Worth 154,261 150,326 145,339 141,379 70,891 69,947 67,976 72.77%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 4,348 4,348 - - - - 3,298 20.25%
Div Payout % 29.18% 27.96% - - - - 28.27% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 154,261 150,326 145,339 141,379 70,891 69,947 67,976 72.77%
NOSH 124,404 124,236 124,222 124,017 70,891 69,947 67,976 49.67%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.72% 7.34% 7.68% 7.15% 7.02% 6.80% 6.12% -
ROE 9.66% 10.35% 11.20% 10.41% 20.18% 19.68% 17.17% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 178.29 170.62 170.55 165.94 287.43 289.32 280.38 -26.07%
EPS 11.98 12.52 13.10 11.86 20.18 19.68 17.17 -21.35%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 4.85 -19.56%
NAPS 1.24 1.21 1.17 1.14 1.00 1.00 1.00 15.43%
Adjusted Per Share Value based on latest NOSH - 124,017
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 51.01 48.75 48.72 47.32 46.86 46.54 43.83 10.65%
EPS 3.43 3.58 3.74 3.38 3.29 3.17 2.68 17.89%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.76 20.09%
NAPS 0.3547 0.3457 0.3342 0.3251 0.163 0.1609 0.1563 72.77%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 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
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 12/09/05 30/06/05 29/03/05 23/12/04 28/09/04 29/06/04 26/03/04 -
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