[LBALUM] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 42.68%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 251,961 277,167 258,502 239,084 177,548 155,660 146,169 9.49%
PBT 14,193 5,867 16,465 14,319 12,404 15,644 11,436 3.66%
Tax -1,759 -1,449 -1,818 -2,347 0 -3,323 -1,620 1.38%
NP 12,434 4,418 14,647 11,972 12,404 12,321 9,816 4.01%
-
NP to SH 12,434 4,418 14,647 11,972 10,543 12,321 9,816 4.01%
-
Tax Rate 12.39% 24.70% 11.04% 16.39% 0.00% 21.24% 14.17% -
Total Cost 239,527 272,749 243,855 227,112 165,144 143,339 136,353 9.83%
-
Net Worth 198,944 186,151 178,743 124,340 156,468 145,318 126,636 7.81%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 198,944 186,151 178,743 124,340 156,468 145,318 126,636 7.81%
NOSH 248,680 248,202 248,254 124,237 124,181 124,203 67,003 24.40%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 4.93% 1.59% 5.67% 5.01% 6.99% 7.92% 6.72% -
ROE 6.25% 2.37% 8.19% 9.63% 6.74% 8.48% 7.75% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 101.32 111.67 104.13 192.28 142.97 125.33 218.15 -11.98%
EPS 5.00 1.78 5.90 4.82 8.49 9.92 14.65 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.72 1.00 1.26 1.17 1.89 -13.33%
Adjusted Per Share Value based on latest NOSH - 124,237
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 57.94 63.74 59.45 54.98 40.83 35.80 33.61 9.49%
EPS 2.86 1.02 3.37 2.75 2.42 2.83 2.26 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4575 0.4281 0.411 0.2859 0.3598 0.3342 0.2912 7.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 - - - -
Price 0.53 0.31 0.49 0.51 0.00 0.00 0.00 -
P/RPS 0.52 0.28 0.47 0.27 0.00 0.00 0.00 -
P/EPS 10.60 17.42 8.31 5.30 0.00 0.00 0.00 -
EY 9.43 5.74 12.04 18.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.68 0.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 30/03/09 28/03/08 30/03/07 30/03/06 29/03/05 26/03/04 -
Price 0.53 0.30 0.43 0.51 0.00 0.00 0.00 -
P/RPS 0.52 0.27 0.41 0.27 0.00 0.00 0.00 -
P/EPS 10.60 16.85 7.29 5.30 0.00 0.00 0.00 -
EY 9.43 5.93 13.72 18.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 0.60 0.51 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