[LBALUM] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -3.24%
YoY- -29.18%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 202,369 190,594 183,280 170,481 161,791 151,679 153,437 20.28%
PBT 15,452 14,501 15,509 15,683 16,055 18,169 18,504 -11.33%
Tax -1,683 -2,831 -2,621 -3,044 -2,993 -1,353 -1,044 37.52%
NP 13,769 11,670 12,888 12,639 13,062 16,816 17,460 -14.65%
-
NP to SH 13,769 11,670 12,888 12,639 13,062 16,816 17,460 -14.65%
-
Tax Rate 10.89% 19.52% 16.90% 19.41% 18.64% 7.45% 5.64% -
Total Cost 188,600 178,924 170,392 157,842 148,729 134,863 135,977 24.39%
-
Net Worth 69,947 67,976 66,943 123,067 65,974 126,698 123,353 -31.51%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 3,298 3,298 3,298 3,298 5,602 5,602 -
Div Payout % - 28.27% 25.60% 26.10% 25.25% 33.32% 32.09% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 69,947 67,976 66,943 123,067 65,974 126,698 123,353 -31.51%
NOSH 69,947 67,976 66,943 66,165 65,974 65,988 65,964 3.98%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.80% 6.12% 7.03% 7.41% 8.07% 11.09% 11.38% -
ROE 19.68% 17.17% 19.25% 10.27% 19.80% 13.27% 14.15% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 289.32 280.38 273.78 257.66 245.23 229.86 232.61 15.67%
EPS 19.68 17.17 19.25 19.10 19.80 25.48 26.47 -17.94%
DPS 0.00 4.85 5.00 5.00 5.00 8.52 8.52 -
NAPS 1.00 1.00 1.00 1.86 1.00 1.92 1.87 -34.14%
Adjusted Per Share Value based on latest NOSH - 66,165
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 46.54 43.83 42.15 39.20 37.21 34.88 35.29 20.27%
EPS 3.17 2.68 2.96 2.91 3.00 3.87 4.02 -14.65%
DPS 0.00 0.76 0.76 0.76 0.76 1.29 1.29 -
NAPS 0.1609 0.1563 0.1539 0.283 0.1517 0.2914 0.2837 -31.50%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 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
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 26/03/04 12/12/03 16/09/03 27/06/03 28/03/03 30/12/02 -
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