[LBALUM] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -7.28%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 87,560 79,788 87,381 69,594 82,109 77,251 58,910 30.33%
PBT 4,217 1,382 4,475 4,771 5,073 5,746 4,192 0.39%
Tax -462 309 -894 -734 -719 -1,500 0 -
NP 3,755 1,691 3,581 4,037 4,354 4,246 4,192 -7.09%
-
NP to SH 3,755 1,691 3,581 4,037 4,354 4,246 3,692 1.13%
-
Tax Rate 10.96% -22.36% 19.98% 15.38% 14.17% 26.11% 0.00% -
Total Cost 83,805 78,097 83,800 65,557 77,755 73,005 54,718 32.97%
-
Net Worth 174,072 168,136 124,340 124,215 124,399 124,340 156,630 7.31%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 4,327 - - - 4,351 - -
Div Payout % - 255.89% - - - 102.49% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 174,072 168,136 124,340 124,215 124,399 124,340 156,630 7.31%
NOSH 248,675 247,260 124,237 124,215 124,399 124,340 124,309 58.96%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.29% 2.12% 4.10% 5.80% 5.30% 5.50% 7.12% -
ROE 2.16% 1.01% 2.88% 3.25% 3.50% 3.41% 2.36% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 35.21 32.27 70.28 56.03 66.00 62.13 47.39 -18.01%
EPS 1.51 0.68 1.44 1.62 1.75 1.71 2.97 -36.37%
DPS 0.00 1.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.70 0.68 1.00 1.00 1.00 1.00 1.26 -32.49%
Adjusted Per Share Value based on latest NOSH - 124,215
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 20.17 18.38 20.12 16.03 18.91 17.79 13.57 30.33%
EPS 0.86 0.39 0.82 0.93 1.00 0.98 0.85 0.78%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4009 0.3872 0.2864 0.2861 0.2865 0.2864 0.3607 7.31%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 - - - -
Price 0.68 0.60 0.51 0.42 0.00 0.00 0.00 -
P/RPS 1.93 1.86 0.73 0.75 0.00 0.00 0.00 -
P/EPS 45.03 87.73 17.71 12.92 0.00 0.00 0.00 -
EY 2.22 1.14 5.65 7.74 0.00 0.00 0.00 -
DY 0.00 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.51 0.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 29/06/07 30/03/07 12/12/06 29/09/06 29/06/06 30/03/06 -
Price 0.51 0.56 0.51 0.41 0.41 0.00 0.00 -
P/RPS 1.45 1.74 0.73 0.73 0.62 0.00 0.00 -
P/EPS 33.77 81.88 17.71 12.62 11.71 0.00 0.00 -
EY 2.96 1.22 5.65 7.93 8.54 0.00 0.00 -
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.51 0.41 0.41 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