[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -4.88%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 344,574 350,240 318,872 318,778 303,406 328,436 254,799 22.22%
PBT 20,386 16,868 15,701 19,092 19,688 20,292 18,150 8.03%
Tax -2,364 -1,848 -2,038 -3,129 -2,906 -2,876 -3,361 -20.85%
NP 18,022 15,020 13,663 15,962 16,782 17,416 14,789 14.04%
-
NP to SH 18,022 15,020 13,663 15,962 16,782 17,416 14,789 14.04%
-
Tax Rate 11.60% 10.96% 12.98% 16.39% 14.76% 14.17% 18.52% -
Total Cost 326,552 335,220 305,209 302,816 286,624 311,020 240,010 22.71%
-
Net Worth 173,765 174,072 169,103 124,340 124,311 124,399 80,747 66.45%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 4,351 - - - 4,347 -
Div Payout % - - 31.85% - - - 29.40% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 173,765 174,072 169,103 124,340 124,311 124,399 80,747 66.45%
NOSH 248,236 248,675 248,682 124,237 124,311 124,399 124,226 58.44%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 5.23% 4.29% 4.28% 5.01% 5.53% 5.30% 5.80% -
ROE 10.37% 8.63% 8.08% 12.84% 13.50% 14.00% 18.32% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 138.81 140.84 128.22 256.38 244.07 264.02 205.11 -22.86%
EPS 7.26 6.04 5.50 6.43 6.76 7.00 5.95 14.14%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 3.50 -
NAPS 0.70 0.70 0.68 1.00 1.00 1.00 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 124,237
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 79.36 80.66 73.44 73.42 69.88 75.64 58.68 22.22%
EPS 4.15 3.46 3.15 3.68 3.86 4.01 3.41 13.94%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.4002 0.4009 0.3895 0.2864 0.2863 0.2865 0.186 66.43%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - - -
Price 0.55 0.68 0.60 0.51 0.42 0.00 0.00 -
P/RPS 0.40 0.48 0.47 0.20 0.17 0.00 0.00 -
P/EPS 7.58 11.26 10.92 3.97 3.11 0.00 0.00 -
EY 13.20 8.88 9.16 25.17 32.14 0.00 0.00 -
DY 0.00 0.00 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.97 0.88 0.51 0.42 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 25/09/07 29/06/07 30/03/07 12/12/06 29/09/06 29/06/06 -
Price 0.48 0.51 0.56 0.51 0.41 0.41 0.00 -
P/RPS 0.35 0.36 0.44 0.20 0.17 0.16 0.00 -
P/EPS 6.61 8.44 10.19 3.97 3.04 2.93 0.00 -
EY 15.13 11.84 9.81 25.17 32.93 34.15 0.00 -
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.82 0.51 0.41 0.41 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