[LBALUM] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -12.57%
YoY- -30.12%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 194,892 203,420 195,180 161,791 156,488 160,442 160,420 13.81%
PBT 15,248 16,822 16,916 16,055 17,318 17,912 18,404 -11.75%
Tax -2,160 -1,894 -2,836 -2,993 -2,378 -2,638 -2,632 -12.31%
NP 13,088 14,928 14,080 13,062 14,940 15,274 15,772 -11.66%
-
NP to SH 13,088 14,928 14,080 13,062 14,940 15,274 15,772 -11.66%
-
Tax Rate 14.17% 11.26% 16.77% 18.64% 13.73% 14.73% 14.30% -
Total Cost 181,804 188,492 181,100 148,729 141,548 145,168 144,648 16.41%
-
Net Worth 126,636 127,060 123,067 119,281 126,498 123,219 119,145 4.13%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - 3,295 - 15,036 - -
Div Payout % - - - 25.23% - 98.45% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 126,636 127,060 123,067 119,281 126,498 123,219 119,145 4.13%
NOSH 67,003 66,524 66,165 65,901 65,884 65,893 65,826 1.18%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 6.72% 7.34% 7.21% 8.07% 9.55% 9.52% 9.83% -
ROE 10.34% 11.75% 11.44% 10.95% 11.81% 12.40% 13.24% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 290.87 305.78 294.99 245.51 237.52 243.49 243.70 12.48%
EPS 19.53 22.44 21.28 19.82 22.68 23.18 23.96 -12.70%
DPS 0.00 0.00 0.00 5.00 0.00 22.82 0.00 -
NAPS 1.89 1.91 1.86 1.81 1.92 1.87 1.81 2.91%
Adjusted Per Share Value based on latest NOSH - 65,974
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 44.88 46.85 44.95 37.26 36.04 36.95 36.95 13.79%
EPS 3.01 3.44 3.24 3.01 3.44 3.52 3.63 -11.70%
DPS 0.00 0.00 0.00 0.76 0.00 3.46 0.00 -
NAPS 0.2917 0.2926 0.2834 0.2747 0.2913 0.2838 0.2744 4.14%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 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
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 12/12/03 16/09/03 27/06/03 28/03/03 30/12/02 27/09/02 -
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