[LBALUM] QoQ TTM Result on 31-Jan-2006 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -1.58%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 287,864 278,285 256,191 235,256 226,876 221,798 211,976 22.56%
PBT 19,782 19,184 18,230 17,051 17,423 19,180 20,211 -1.41%
Tax -2,953 -2,987 -2,982 -2,817 -3,468 -4,277 -4,658 -26.14%
NP 16,829 16,197 15,248 14,234 13,955 14,903 15,553 5.38%
-
NP to SH 16,329 15,697 14,748 13,734 13,955 14,903 15,553 3.29%
-
Tax Rate 14.93% 15.57% 16.36% 16.52% 19.90% 22.30% 23.05% -
Total Cost 271,035 262,088 240,943 221,022 212,921 206,895 196,423 23.87%
-
Net Worth 124,215 124,399 124,340 156,630 152,852 154,261 150,326 -11.91%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 4,351 4,351 4,351 4,348 4,348 4,348 4,348 0.04%
Div Payout % 26.65% 27.72% 29.51% 31.66% 31.16% 29.18% 27.96% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 124,215 124,399 124,340 156,630 152,852 154,261 150,326 -11.91%
NOSH 124,215 124,399 124,340 124,309 124,270 124,404 124,236 -0.01%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 5.85% 5.82% 5.95% 6.05% 6.15% 6.72% 7.34% -
ROE 13.15% 12.62% 11.86% 8.77% 9.13% 9.66% 10.35% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 231.75 223.70 206.04 189.25 182.57 178.29 170.62 22.57%
EPS 13.15 12.62 11.86 11.05 11.23 11.98 12.52 3.31%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.00 1.00 1.00 1.26 1.23 1.24 1.21 -11.90%
Adjusted Per Share Value based on latest NOSH - 124,309
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 66.30 64.09 59.00 54.18 52.25 51.08 48.82 22.56%
EPS 3.76 3.62 3.40 3.16 3.21 3.43 3.58 3.31%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2861 0.2865 0.2864 0.3607 0.352 0.3553 0.3462 -11.90%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 - - - - - - -
Price 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 31.30 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 12/12/06 29/09/06 29/06/06 30/03/06 28/12/05 12/09/05 30/06/05 -
Price 0.41 0.41 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.18 0.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.12 3.25 0.00 0.00 0.00 0.00 0.00 -
EY 32.06 30.78 0.00 0.00 0.00 0.00 0.00 -
DY 8.54 8.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 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