[LBALUM] YoY Quarter 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- 7.35%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 69,594 60,015 60,015 54,937 52,915 40,116 41,633 10.81%
PBT 4,771 4,173 4,119 5,930 4,181 4,355 4,165 2.75%
Tax -734 -768 -714 -1,577 -238 -661 -85 53.86%
NP 4,037 3,405 3,405 4,353 3,943 3,694 4,080 -0.21%
-
NP to SH 4,037 3,405 3,405 4,353 3,943 3,694 4,080 -0.21%
-
Tax Rate 15.38% 18.40% 17.33% 26.59% 5.69% 15.18% 2.04% -
Total Cost 65,557 56,610 56,610 50,584 48,972 36,422 37,553 11.78%
-
Net Worth 124,215 152,852 154,261 141,379 127,862 123,353 107,059 3.01%
Dividend
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - 3,641 - -
Div Payout % - - - - - 98.57% - -
Equity
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 124,215 152,852 154,261 141,379 127,862 123,353 107,059 3.01%
NOSH 124,215 124,270 124,404 124,017 66,943 65,964 65,280 13.72%
Ratio Analysis
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 5.80% 5.67% 5.67% 7.92% 7.45% 9.21% 9.80% -
ROE 3.25% 2.23% 2.21% 3.08% 3.08% 2.99% 3.81% -
Per Share
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 56.03 48.29 48.24 44.30 79.04 60.81 63.78 -2.55%
EPS 1.62 2.74 2.74 3.51 5.89 5.60 6.25 -23.65%
DPS 0.00 0.00 0.00 0.00 0.00 5.52 0.00 -
NAPS 1.00 1.23 1.24 1.14 1.91 1.87 1.64 -9.41%
Adjusted Per Share Value based on latest NOSH - 124,017
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 16.00 13.80 13.80 12.63 12.17 9.23 9.57 10.81%
EPS 0.93 0.78 0.78 1.00 0.91 0.85 0.94 -0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.2857 0.3515 0.3547 0.3251 0.294 0.2837 0.2462 3.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/06 - - - - - - -
Price 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.92 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.74 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 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 12/12/06 28/12/05 12/09/05 23/12/04 12/12/03 30/12/02 28/12/01 -
Price 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.62 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.93 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 0.41 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