[LBALUM] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -3.69%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 235,256 211,860 190,594 151,679 162,319 144,885 93,625 16.58%
PBT 17,051 19,661 14,501 18,169 17,001 15,966 11,806 6.31%
Tax -2,817 -3,386 -2,831 -1,353 171 -2,894 -1,537 10.61%
NP 14,234 16,275 11,670 16,816 17,172 13,072 10,269 5.58%
-
NP to SH 13,734 16,275 11,670 16,816 17,172 13,072 10,269 4.96%
-
Tax Rate 16.52% 17.22% 19.52% 7.45% -1.01% 18.13% 13.02% -
Total Cost 221,022 195,585 178,924 134,863 145,147 131,813 83,356 17.63%
-
Net Worth 156,630 145,339 67,976 126,698 111,066 96,066 83,381 11.06%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,348 - 3,298 5,602 1,959 1,680 - -
Div Payout % 31.66% - 28.27% 33.32% 11.41% 12.85% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 156,630 145,339 67,976 126,698 111,066 96,066 83,381 11.06%
NOSH 124,309 124,222 67,976 65,988 65,333 65,351 55,960 14.21%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.05% 7.68% 6.12% 11.09% 10.58% 9.02% 10.97% -
ROE 8.77% 11.20% 17.17% 13.27% 15.46% 13.61% 12.32% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 189.25 170.55 280.38 229.86 248.45 221.70 167.31 2.07%
EPS 11.05 13.10 17.17 25.48 26.28 20.00 18.35 -8.09%
DPS 3.50 0.00 4.85 8.52 3.00 2.57 0.00 -
NAPS 1.26 1.17 1.00 1.92 1.70 1.47 1.49 -2.75%
Adjusted Per Share Value based on latest NOSH - 65,988
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 54.18 48.79 43.89 34.93 37.38 33.37 21.56 16.58%
EPS 3.16 3.75 2.69 3.87 3.95 3.01 2.37 4.90%
DPS 1.00 0.00 0.76 1.29 0.45 0.39 0.00 -
NAPS 0.3607 0.3347 0.1566 0.2918 0.2558 0.2212 0.192 11.07%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 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
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 - -
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