[LBALUM] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 17.79%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 425,148 350,240 328,436 200,772 195,180 160,420 165,984 14.36%
PBT 19,544 16,868 20,292 20,600 16,916 18,404 19,560 -0.01%
Tax -3,588 -1,848 -2,876 -4,380 -2,836 -2,632 -400 36.77%
NP 15,956 15,020 17,416 16,220 14,080 15,772 19,160 -2.57%
-
NP to SH 15,956 15,020 17,416 16,220 14,080 15,772 19,160 -2.57%
-
Tax Rate 18.36% 10.96% 14.17% 21.26% 16.77% 14.30% 2.04% -
Total Cost 409,192 335,220 311,020 184,552 181,100 144,648 146,824 15.75%
-
Net Worth 188,300 174,072 124,399 140,365 123,067 119,145 103,108 8.97%
Dividend
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 188,300 174,072 124,399 140,365 123,067 119,145 103,108 8.97%
NOSH 247,763 248,675 124,399 70,891 66,165 65,826 65,258 20.97%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.75% 4.29% 5.30% 8.08% 7.21% 9.83% 11.54% -
ROE 8.47% 8.63% 14.00% 11.56% 11.44% 13.24% 18.58% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 171.59 140.84 264.02 283.21 294.99 243.70 254.35 -5.46%
EPS 6.44 6.04 7.00 22.88 21.28 23.96 29.36 -19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.70 1.00 1.98 1.86 1.81 1.58 -9.91%
Adjusted Per Share Value based on latest NOSH - 70,891
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 97.91 80.66 75.64 46.24 44.95 36.95 38.23 14.36%
EPS 3.67 3.46 4.01 3.74 3.24 3.63 4.41 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.4009 0.2865 0.3233 0.2834 0.2744 0.2375 8.97%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/08 31/07/07 - - - - - -
Price 0.42 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.24 0.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.52 11.26 0.00 0.00 0.00 0.00 0.00 -
EY 15.33 8.88 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 0.55 0.97 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 29/09/08 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 -
Price 0.40 0.51 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.36 0.16 0.00 0.00 0.00 0.00 -
P/EPS 6.21 8.44 2.93 0.00 0.00 0.00 0.00 -
EY 16.10 11.84 34.15 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 0.53 0.73 0.41 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