[LBALUM] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 7.79%
YoY- -10.73%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 350,240 328,436 200,772 195,180 160,420 165,984 156,728 12.16%
PBT 16,868 20,292 20,600 16,916 18,404 19,560 16,420 0.38%
Tax -1,848 -2,876 -4,380 -2,836 -2,632 -400 -4,320 -11.41%
NP 15,020 17,416 16,220 14,080 15,772 19,160 12,100 3.13%
-
NP to SH 15,020 17,416 16,220 14,080 15,772 19,160 12,100 3.13%
-
Tax Rate 10.96% 14.17% 21.26% 16.77% 14.30% 2.04% 26.31% -
Total Cost 335,220 311,020 184,552 181,100 144,648 146,824 144,628 12.75%
-
Net Worth 174,072 124,399 140,365 123,067 119,145 103,108 90,161 9.84%
Dividend
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 174,072 124,399 140,365 123,067 119,145 103,108 90,161 9.84%
NOSH 248,675 124,399 70,891 66,165 65,826 65,258 65,334 21.03%
Ratio Analysis
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.29% 5.30% 8.08% 7.21% 9.83% 11.54% 7.72% -
ROE 8.63% 14.00% 11.56% 11.44% 13.24% 18.58% 13.42% -
Per Share
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 140.84 264.02 283.21 294.99 243.70 254.35 239.88 -7.32%
EPS 6.04 7.00 22.88 21.28 23.96 29.36 18.52 -14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.00 1.98 1.86 1.81 1.58 1.38 -9.23%
Adjusted Per Share Value based on latest NOSH - 66,165
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 80.54 75.53 46.17 44.88 36.89 38.17 36.04 12.16%
EPS 3.45 4.01 3.73 3.24 3.63 4.41 2.78 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.2861 0.3228 0.283 0.274 0.2371 0.2073 9.85%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/07 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.26 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.88 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 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 29/09/00 -
Price 0.51 0.41 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.44 2.93 0.00 0.00 0.00 0.00 0.00 -
EY 11.84 34.15 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 0.73 0.41 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