[LBALUM] YoY TTM Result on 31-Jul-2006 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 6.43%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
Revenue 327,116 373,195 324,323 278,285 203,767 170,481 154,954 11.25%
PBT 10,350 21,908 14,845 19,184 16,373 15,683 18,314 -7.82%
Tax -1,261 -1,401 -1,781 -2,987 -2,069 -3,044 -468 15.19%
NP 9,089 20,507 13,064 16,197 14,304 12,639 17,846 -9.18%
-
NP to SH 9,089 20,507 13,064 15,697 14,304 12,639 17,846 -9.18%
-
Tax Rate 12.18% 6.39% 12.00% 15.57% 12.64% 19.41% 2.56% -
Total Cost 318,027 352,688 311,259 262,088 189,463 157,842 137,108 12.76%
-
Net Worth 193,585 188,300 174,072 124,399 70,891 123,067 119,145 7.17%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
Div - 4,346 4,327 4,351 - 3,298 1,961 -
Div Payout % - 21.19% 33.12% 27.72% - 26.10% 10.99% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 193,585 188,300 174,072 124,399 70,891 123,067 119,145 7.17%
NOSH 248,186 247,763 248,675 124,399 70,891 66,165 65,826 20.85%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 2.78% 5.49% 4.03% 5.82% 7.02% 7.41% 11.52% -
ROE 4.70% 10.89% 7.50% 12.62% 20.18% 10.27% 14.98% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
RPS 131.80 150.63 130.42 223.70 287.43 257.66 235.40 -7.94%
EPS 3.66 8.28 5.25 12.62 20.18 19.10 27.11 -24.86%
DPS 0.00 1.75 1.74 3.50 0.00 5.00 3.00 -
NAPS 0.78 0.76 0.70 1.00 1.00 1.86 1.81 -11.32%
Adjusted Per Share Value based on latest NOSH - 124,399
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
RPS 75.22 85.82 74.58 64.00 46.86 39.20 35.63 11.25%
EPS 2.09 4.72 3.00 3.61 3.29 2.91 4.10 -9.17%
DPS 0.00 1.00 1.00 1.00 0.00 0.76 0.45 -
NAPS 0.4452 0.433 0.4003 0.2861 0.163 0.283 0.274 7.17%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/09 31/07/08 31/07/07 - - - - -
Price 0.40 0.42 0.68 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.28 0.52 0.00 0.00 0.00 0.00 -
P/EPS 10.92 5.07 12.94 0.00 0.00 0.00 0.00 -
EY 9.16 19.71 7.73 0.00 0.00 0.00 0.00 -
DY 0.00 4.17 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/09 29/09/08 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 -
Price 0.52 0.40 0.51 0.41 0.00 0.00 0.00 -
P/RPS 0.39 0.27 0.39 0.18 0.00 0.00 0.00 -
P/EPS 14.20 4.83 9.71 3.25 0.00 0.00 0.00 -
EY 7.04 20.69 10.30 30.78 0.00 0.00 0.00 -
DY 0.00 4.38 3.41 8.54 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.73 0.41 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