[LBALUM] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -4.53%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 161,791 151,679 153,437 154,954 156,345 162,319 154,911 2.94%
PBT 16,055 18,169 18,504 18,314 18,603 17,001 16,202 -0.60%
Tax -2,993 -1,353 -1,044 -468 90 171 -545 212.24%
NP 13,062 16,816 17,460 17,846 18,693 17,172 15,657 -11.40%
-
NP to SH 13,062 16,816 17,460 17,846 18,693 17,172 15,657 -11.40%
-
Tax Rate 18.64% 7.45% 5.64% 2.56% -0.48% -1.01% 3.36% -
Total Cost 148,729 134,863 135,977 137,108 137,652 145,147 139,254 4.49%
-
Net Worth 65,974 126,698 123,353 119,145 115,056 111,066 107,059 -27.64%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 3,298 5,602 5,602 1,961 1,961 1,959 1,959 41.65%
Div Payout % 25.25% 33.32% 32.09% 10.99% 10.49% 11.41% 12.51% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 65,974 126,698 123,353 119,145 115,056 111,066 107,059 -27.64%
NOSH 65,974 65,988 65,964 65,826 65,372 65,333 65,280 0.70%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 8.07% 11.09% 11.38% 11.52% 11.96% 10.58% 10.11% -
ROE 19.80% 13.27% 14.15% 14.98% 16.25% 15.46% 14.62% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 245.23 229.86 232.61 235.40 239.16 248.45 237.30 2.22%
EPS 19.80 25.48 26.47 27.11 28.59 26.28 23.98 -12.01%
DPS 5.00 8.52 8.52 3.00 3.00 3.00 3.00 40.70%
NAPS 1.00 1.92 1.87 1.81 1.76 1.70 1.64 -28.15%
Adjusted Per Share Value based on latest NOSH - 65,826
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 37.26 34.93 35.34 35.69 36.01 37.38 35.68 2.93%
EPS 3.01 3.87 4.02 4.11 4.31 3.95 3.61 -11.44%
DPS 0.76 1.29 1.29 0.45 0.45 0.45 0.45 41.95%
NAPS 0.1519 0.2918 0.2841 0.2744 0.265 0.2558 0.2466 -27.66%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 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
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 28/03/03 30/12/02 27/09/02 25/06/02 29/03/02 28/12/01 -
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