[LBALUM] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -3.69%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 183,280 170,481 161,791 151,679 153,437 154,954 156,345 11.14%
PBT 15,509 15,683 16,055 18,169 18,504 18,314 18,603 -11.39%
Tax -2,621 -3,044 -2,993 -1,353 -1,044 -468 90 -
NP 12,888 12,639 13,062 16,816 17,460 17,846 18,693 -21.90%
-
NP to SH 12,888 12,639 13,062 16,816 17,460 17,846 18,693 -21.90%
-
Tax Rate 16.90% 19.41% 18.64% 7.45% 5.64% 2.56% -0.48% -
Total Cost 170,392 157,842 148,729 134,863 135,977 137,108 137,652 15.24%
-
Net Worth 66,943 123,067 65,974 126,698 123,353 119,145 115,056 -30.23%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 3,298 3,298 3,298 5,602 5,602 1,961 1,961 41.28%
Div Payout % 25.60% 26.10% 25.25% 33.32% 32.09% 10.99% 10.49% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 66,943 123,067 65,974 126,698 123,353 119,145 115,056 -30.23%
NOSH 66,943 66,165 65,974 65,988 65,964 65,826 65,372 1.59%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 7.03% 7.41% 8.07% 11.09% 11.38% 11.52% 11.96% -
ROE 19.25% 10.27% 19.80% 13.27% 14.15% 14.98% 16.25% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 273.78 257.66 245.23 229.86 232.61 235.40 239.16 9.40%
EPS 19.25 19.10 19.80 25.48 26.47 27.11 28.59 -23.12%
DPS 5.00 5.00 5.00 8.52 8.52 3.00 3.00 40.44%
NAPS 1.00 1.86 1.00 1.92 1.87 1.81 1.76 -31.32%
Adjusted Per Share Value based on latest NOSH - 65,988
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 42.21 39.26 37.26 34.93 35.34 35.69 36.01 11.13%
EPS 2.97 2.91 3.01 3.87 4.02 4.11 4.31 -21.93%
DPS 0.76 0.76 0.76 1.29 1.29 0.45 0.45 41.68%
NAPS 0.1542 0.2834 0.1519 0.2918 0.2841 0.2744 0.265 -30.23%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 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
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 12/12/03 16/09/03 27/06/03 28/03/03 30/12/02 27/09/02 25/06/02 -
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