[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ-0.0%
YoY- -18.52%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 328,436 254,799 236,730 237,276 237,276 211,976 207,546 35.91%
PBT 20,292 18,150 16,538 16,698 16,424 20,211 20,858 -1.82%
Tax -2,876 -3,361 0 -2,996 -2,722 -4,658 -4,430 -25.08%
NP 17,416 14,789 16,538 13,702 13,702 15,553 16,428 3.98%
-
NP to SH 17,416 14,789 14,057 13,702 13,702 15,553 16,428 3.98%
-
Tax Rate 14.17% 18.52% 0.00% 17.94% 16.57% 23.05% 21.24% -
Total Cost 311,020 240,010 220,192 223,574 223,574 196,423 191,118 38.47%
-
Net Worth 124,399 80,747 156,468 152,935 154,261 150,294 145,318 -9.86%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 4,347 - - - 4,347 - -
Div Payout % - 29.40% - - - 27.95% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 124,399 80,747 156,468 152,935 154,261 150,294 145,318 -9.86%
NOSH 124,399 124,226 124,181 124,337 124,404 124,210 124,203 0.10%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 5.30% 5.80% 6.99% 5.77% 5.77% 7.34% 7.92% -
ROE 14.00% 18.32% 8.98% 8.96% 8.88% 10.35% 11.30% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 264.02 205.11 190.63 190.83 190.73 170.66 167.10 35.77%
EPS 7.00 5.95 11.32 11.02 11.02 12.52 13.23 -34.65%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 0.65 1.26 1.23 1.24 1.21 1.17 -9.96%
Adjusted Per Share Value based on latest NOSH - 124,270
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 75.64 58.68 54.52 54.65 54.65 48.82 47.80 35.90%
EPS 4.01 3.41 3.24 3.16 3.16 3.58 3.78 4.02%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2865 0.186 0.3604 0.3522 0.3553 0.3461 0.3347 -9.87%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 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
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 29/06/06 30/03/06 28/12/05 12/09/05 30/06/05 29/03/05 -
Price 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 34.15 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 0.41 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