[LBALUM] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -4.44%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 354,468 318,872 256,191 211,976 202,369 161,791 156,345 14.60%
PBT 21,239 15,701 18,230 20,211 15,452 16,055 18,603 2.23%
Tax -966 -2,038 -2,982 -4,658 -1,683 -2,993 90 -
NP 20,273 13,663 15,248 15,553 13,769 13,062 18,693 1.36%
-
NP to SH 20,273 13,663 14,748 15,553 13,769 13,062 18,693 1.36%
-
Tax Rate 4.55% 12.98% 16.36% 23.05% 10.89% 18.64% -0.48% -
Total Cost 334,195 305,209 240,943 196,423 188,600 148,729 137,652 15.91%
-
Net Worth 186,266 168,136 124,340 150,326 69,947 65,974 115,056 8.35%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 4,346 4,327 4,351 4,348 - 3,298 1,961 14.16%
Div Payout % 21.44% 31.67% 29.51% 27.96% - 25.25% 10.49% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 186,266 168,136 124,340 150,326 69,947 65,974 115,056 8.35%
NOSH 248,354 247,260 124,340 124,236 69,947 65,974 65,372 24.88%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 5.72% 4.28% 5.95% 7.34% 6.80% 8.07% 11.96% -
ROE 10.88% 8.13% 11.86% 10.35% 19.68% 19.80% 16.25% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 142.73 128.96 206.04 170.62 289.32 245.23 239.16 -8.23%
EPS 8.16 5.53 11.86 12.52 19.68 19.80 28.59 -18.84%
DPS 1.75 1.75 3.50 3.50 0.00 5.00 3.00 -8.58%
NAPS 0.75 0.68 1.00 1.21 1.00 1.00 1.76 -13.24%
Adjusted Per Share Value based on latest NOSH - 124,236
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 81.51 73.33 58.91 48.75 46.54 37.21 35.95 14.60%
EPS 4.66 3.14 3.39 3.58 3.17 3.00 4.30 1.34%
DPS 1.00 1.00 1.00 1.00 0.00 0.76 0.45 14.22%
NAPS 0.4283 0.3867 0.2859 0.3457 0.1609 0.1517 0.2646 8.34%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 - - - - - -
Price 0.44 0.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.39 10.86 0.00 0.00 0.00 0.00 0.00 -
EY 18.55 9.21 0.00 0.00 0.00 0.00 0.00 -
DY 3.98 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 01/07/08 29/06/07 29/06/06 30/06/05 29/06/04 27/06/03 25/06/02 -
Price 0.41 0.56 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.29 0.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.02 10.13 0.00 0.00 0.00 0.00 0.00 -
EY 19.91 9.87 0.00 0.00 0.00 0.00 0.00 -
DY 4.27 3.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 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