[LBALUM] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -3.24%
YoY- -29.18%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 324,323 278,285 203,767 170,481 154,954 154,827 134,622 13.37%
PBT 14,845 19,184 16,373 15,683 18,314 16,182 16,038 -1.09%
Tax -1,781 -2,987 -2,069 -3,044 -468 -1,250 -2,096 -2.29%
NP 13,064 16,197 14,304 12,639 17,846 14,932 13,942 -0.92%
-
NP to SH 13,064 15,697 14,304 12,639 17,846 14,932 13,942 -0.92%
-
Tax Rate 12.00% 15.57% 12.64% 19.41% 2.56% 7.72% 13.07% -
Total Cost 311,259 262,088 189,463 157,842 137,108 139,895 120,680 14.48%
-
Net Worth 174,072 124,399 70,891 123,067 119,145 103,108 90,161 9.84%
Dividend
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 4,327 4,351 - 3,298 1,961 1,959 1,680 14.46%
Div Payout % 33.12% 27.72% - 26.10% 10.99% 13.12% 12.05% -
Equity
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 174,072 124,399 70,891 123,067 119,145 103,108 90,161 9.84%
NOSH 248,675 124,399 70,891 66,165 65,826 65,258 65,334 21.03%
Ratio Analysis
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.03% 5.82% 7.02% 7.41% 11.52% 9.64% 10.36% -
ROE 7.50% 12.62% 20.18% 10.27% 14.98% 14.48% 15.46% -
Per Share
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 130.42 223.70 287.43 257.66 235.40 237.25 206.05 -6.32%
EPS 5.25 12.62 20.18 19.10 27.11 22.88 21.34 -18.14%
DPS 1.74 3.50 0.00 5.00 3.00 3.00 2.57 -5.41%
NAPS 0.70 1.00 1.00 1.86 1.81 1.58 1.38 -9.23%
Adjusted Per Share Value based on latest NOSH - 66,165
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 74.58 64.00 46.86 39.20 35.63 35.60 30.96 13.37%
EPS 3.00 3.61 3.29 2.91 4.10 3.43 3.21 -0.96%
DPS 1.00 1.00 0.00 0.76 0.45 0.45 0.39 14.39%
NAPS 0.4003 0.2861 0.163 0.283 0.274 0.2371 0.2073 9.85%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/07 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.94 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.73 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 29/09/00 -
Price 0.51 0.41 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.71 3.25 0.00 0.00 0.00 0.00 0.00 -
EY 10.30 30.78 0.00 0.00 0.00 0.00 0.00 -
DY 3.41 8.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.41 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