[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2001 [#2]

Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -7.41%
YoY- 39.03%
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 160,420 156,345 162,709 166,258 165,984 152,513 149,634 4.76%
PBT 18,404 18,603 17,897 18,110 19,560 15,397 15,758 10.93%
Tax -2,632 90 -452 -370 -400 -2,230 -3,653 -19.67%
NP 15,772 18,693 17,445 17,740 19,160 13,167 12,105 19.35%
-
NP to SH 15,772 18,693 17,445 17,740 19,160 13,167 12,105 19.35%
-
Tax Rate 14.30% -0.48% 2.53% 2.04% 2.04% 14.48% 23.18% -
Total Cost 144,648 137,652 145,264 148,518 146,824 139,346 137,529 3.43%
-
Net Worth 119,145 115,033 110,992 107,119 103,108 97,920 96,015 15.52%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - 1,960 - - - 1,958 - -
Div Payout % - 10.49% - - - 14.87% - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 119,145 115,033 110,992 107,119 103,108 97,920 96,015 15.52%
NOSH 65,826 65,360 65,289 65,316 65,258 65,280 65,316 0.52%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 9.83% 11.96% 10.72% 10.67% 11.54% 8.63% 8.09% -
ROE 13.24% 16.25% 15.72% 16.56% 18.58% 13.45% 12.61% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 243.70 239.21 249.21 254.54 254.35 233.63 229.09 4.21%
EPS 23.96 28.60 26.72 27.16 29.36 20.17 18.53 18.74%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.81 1.76 1.70 1.64 1.58 1.50 1.47 14.92%
Adjusted Per Share Value based on latest NOSH - 65,280
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 36.95 36.01 37.47 38.29 38.23 35.12 34.46 4.77%
EPS 3.63 4.31 4.02 4.09 4.41 3.03 2.79 19.23%
DPS 0.00 0.45 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.2744 0.2649 0.2556 0.2467 0.2375 0.2255 0.2211 15.53%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 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
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 25/06/02 29/03/02 28/12/01 28/09/01 28/06/01 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