[LBALUM] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 3.89%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 211,976 211,860 205,789 203,767 202,369 190,594 183,280 10.19%
PBT 20,211 19,661 18,122 16,373 15,452 14,501 15,509 19.32%
Tax -4,658 -3,386 -3,408 -2,069 -1,683 -2,831 -2,621 46.77%
NP 15,553 16,275 14,714 14,304 13,769 11,670 12,888 13.36%
-
NP to SH 15,553 16,275 14,714 14,304 13,769 11,670 12,888 13.36%
-
Tax Rate 23.05% 17.22% 18.81% 12.64% 10.89% 19.52% 16.90% -
Total Cost 196,423 195,585 191,075 189,463 188,600 178,924 170,392 9.95%
-
Net Worth 150,326 145,339 141,379 70,891 69,947 67,976 66,943 71.56%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 4,348 - - - - 3,298 3,298 20.25%
Div Payout % 27.96% - - - - 28.27% 25.60% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 150,326 145,339 141,379 70,891 69,947 67,976 66,943 71.56%
NOSH 124,236 124,222 124,017 70,891 69,947 67,976 66,943 51.07%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.34% 7.68% 7.15% 7.02% 6.80% 6.12% 7.03% -
ROE 10.35% 11.20% 10.41% 20.18% 19.68% 17.17% 19.25% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 170.62 170.55 165.94 287.43 289.32 280.38 273.78 -27.06%
EPS 12.52 13.10 11.86 20.18 19.68 17.17 19.25 -24.95%
DPS 3.50 0.00 0.00 0.00 0.00 4.85 5.00 -21.17%
NAPS 1.21 1.17 1.14 1.00 1.00 1.00 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 70,891
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 48.75 48.72 47.32 46.86 46.54 43.83 42.15 10.19%
EPS 3.58 3.74 3.38 3.29 3.17 2.68 2.96 13.53%
DPS 1.00 0.00 0.00 0.00 0.00 0.76 0.76 20.09%
NAPS 0.3457 0.3342 0.3251 0.163 0.1609 0.1563 0.1539 71.60%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 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
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 29/03/05 23/12/04 28/09/04 29/06/04 26/03/04 12/12/03 -
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