[LBALUM] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 6.02%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 237,276 237,276 210,260 203,420 160,442 166,258 161,462 7.99%
PBT 16,698 16,424 22,160 16,822 17,912 18,110 16,500 0.23%
Tax -2,996 -2,722 -5,344 -1,894 -2,638 -370 -3,740 -4.33%
NP 13,702 13,702 16,816 14,928 15,274 17,740 12,760 1.43%
-
NP to SH 13,702 13,702 16,816 14,928 15,274 17,740 12,760 1.43%
-
Tax Rate 17.94% 16.57% 24.12% 11.26% 14.73% 2.04% 22.67% -
Total Cost 223,574 223,574 193,444 188,492 145,168 148,518 148,702 8.49%
-
Net Worth 152,935 154,261 141,582 127,060 123,219 107,119 93,381 10.36%
Dividend
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - 15,036 - - -
Div Payout % - - - - 98.45% - - -
Equity
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 152,935 154,261 141,582 127,060 123,219 107,119 93,381 10.36%
NOSH 124,337 124,404 124,194 66,524 65,893 65,316 65,301 13.73%
Ratio Analysis
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 5.77% 5.77% 8.00% 7.34% 9.52% 10.67% 7.90% -
ROE 8.96% 8.88% 11.88% 11.75% 12.40% 16.56% 13.66% -
Per Share
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 190.83 190.73 169.30 305.78 243.49 254.54 247.25 -5.04%
EPS 11.02 11.02 13.54 22.44 23.18 27.16 19.54 -10.81%
DPS 0.00 0.00 0.00 0.00 22.82 0.00 0.00 -
NAPS 1.23 1.24 1.14 1.91 1.87 1.64 1.43 -2.96%
Adjusted Per Share Value based on latest NOSH - 66,943
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 54.65 54.65 48.42 46.85 36.95 38.29 37.19 7.99%
EPS 3.16 3.16 3.87 3.44 3.52 4.09 2.94 1.45%
DPS 0.00 0.00 0.00 0.00 3.46 0.00 0.00 -
NAPS 0.3522 0.3553 0.3261 0.2926 0.2838 0.2467 0.2151 10.35%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 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
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/05 12/09/05 23/12/04 12/12/03 30/12/02 28/12/01 22/12/00 -
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