[LBALUM] QoQ TTM Result on 31-Jan-2007 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -0.68%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 339,456 324,323 318,872 316,335 287,864 278,285 256,191 20.57%
PBT 16,050 14,845 15,701 20,065 19,782 19,184 18,230 -8.11%
Tax -1,767 -1,781 -2,038 -3,847 -2,953 -2,987 -2,982 -29.38%
NP 14,283 13,064 13,663 16,218 16,829 16,197 15,248 -4.25%
-
NP to SH 14,283 13,064 13,663 16,218 16,329 15,697 14,748 -2.10%
-
Tax Rate 11.01% 12.00% 12.98% 19.17% 14.93% 15.57% 16.36% -
Total Cost 325,173 311,259 305,209 300,117 271,035 262,088 240,943 22.05%
-
Net Worth 173,547 174,072 168,136 124,340 124,215 124,399 124,340 24.81%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 4,327 4,327 4,327 4,351 4,351 4,351 4,351 -0.36%
Div Payout % 30.30% 33.12% 31.67% 26.83% 26.65% 27.72% 29.51% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 173,547 174,072 168,136 124,340 124,215 124,399 124,340 24.81%
NOSH 247,924 248,675 247,260 124,237 124,215 124,399 124,340 58.21%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.21% 4.03% 4.28% 5.13% 5.85% 5.82% 5.95% -
ROE 8.23% 7.50% 8.13% 13.04% 13.15% 12.62% 11.86% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 136.92 130.42 128.96 254.41 231.75 223.70 206.04 -23.79%
EPS 5.76 5.25 5.53 13.04 13.15 12.62 11.86 -38.13%
DPS 1.75 1.74 1.75 3.50 3.50 3.50 3.50 -36.92%
NAPS 0.70 0.70 0.68 1.00 1.00 1.00 1.00 -21.11%
Adjusted Per Share Value based on latest NOSH - 124,237
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 78.18 74.69 73.44 72.85 66.30 64.09 59.00 20.57%
EPS 3.29 3.01 3.15 3.74 3.76 3.62 3.40 -2.16%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.3997 0.4009 0.3872 0.2864 0.2861 0.2865 0.2864 24.80%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - - -
Price 0.55 0.68 0.60 0.51 0.42 0.00 0.00 -
P/RPS 0.40 0.52 0.47 0.20 0.18 0.00 0.00 -
P/EPS 9.55 12.94 10.86 3.91 3.19 0.00 0.00 -
EY 10.47 7.73 9.21 25.57 31.30 0.00 0.00 -
DY 3.17 2.56 2.92 6.86 8.33 0.00 0.00 -
P/NAPS 0.79 0.97 0.88 0.51 0.42 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 25/09/07 29/06/07 30/03/07 12/12/06 29/09/06 29/06/06 -
Price 0.48 0.51 0.56 0.51 0.41 0.41 0.00 -
P/RPS 0.35 0.39 0.43 0.20 0.18 0.18 0.00 -
P/EPS 8.33 9.71 10.13 3.91 3.12 3.25 0.00 -
EY 12.00 10.30 9.87 25.57 32.06 30.78 0.00 -
DY 3.64 3.41 3.12 6.86 8.54 8.54 0.00 -
P/NAPS 0.69 0.73 0.82 0.51 0.41 0.41 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