[LBALUM] QoQ TTM Result on 31-Jan-2004 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -9.45%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 205,789 203,767 202,369 190,594 183,280 170,481 161,791 17.30%
PBT 18,122 16,373 15,452 14,501 15,509 15,683 16,055 8.36%
Tax -3,408 -2,069 -1,683 -2,831 -2,621 -3,044 -2,993 8.99%
NP 14,714 14,304 13,769 11,670 12,888 12,639 13,062 8.22%
-
NP to SH 14,714 14,304 13,769 11,670 12,888 12,639 13,062 8.22%
-
Tax Rate 18.81% 12.64% 10.89% 19.52% 16.90% 19.41% 18.64% -
Total Cost 191,075 189,463 188,600 178,924 170,392 157,842 148,729 18.08%
-
Net Worth 141,379 70,891 69,947 67,976 66,943 123,067 65,974 65.83%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 3,298 3,298 3,298 3,298 -
Div Payout % - - - 28.27% 25.60% 26.10% 25.25% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 141,379 70,891 69,947 67,976 66,943 123,067 65,974 65.83%
NOSH 124,017 70,891 69,947 67,976 66,943 66,165 65,974 52.02%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.15% 7.02% 6.80% 6.12% 7.03% 7.41% 8.07% -
ROE 10.41% 20.18% 19.68% 17.17% 19.25% 10.27% 19.80% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 165.94 287.43 289.32 280.38 273.78 257.66 245.23 -22.83%
EPS 11.86 20.18 19.68 17.17 19.25 19.10 19.80 -28.83%
DPS 0.00 0.00 0.00 4.85 5.00 5.00 5.00 -
NAPS 1.14 1.00 1.00 1.00 1.00 1.86 1.00 9.08%
Adjusted Per Share Value based on latest NOSH - 67,976
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 47.39 46.93 46.61 43.89 42.21 39.26 37.26 17.30%
EPS 3.39 3.29 3.17 2.69 2.97 2.91 3.01 8.20%
DPS 0.00 0.00 0.00 0.76 0.76 0.76 0.76 -
NAPS 0.3256 0.1633 0.1611 0.1566 0.1542 0.2834 0.1519 65.86%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 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
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 28/09/04 29/06/04 26/03/04 12/12/03 16/09/03 27/06/03 -
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