[LBALUM] QoQ TTM Result on 31-Oct-2002 [#2]

Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -2.16%
YoY- 11.52%
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 170,481 161,791 151,679 153,437 154,954 156,345 162,319 3.33%
PBT 15,683 16,055 18,169 18,504 18,314 18,603 17,001 -5.25%
Tax -3,044 -2,993 -1,353 -1,044 -468 90 171 -
NP 12,639 13,062 16,816 17,460 17,846 18,693 17,172 -18.52%
-
NP to SH 12,639 13,062 16,816 17,460 17,846 18,693 17,172 -18.52%
-
Tax Rate 19.41% 18.64% 7.45% 5.64% 2.56% -0.48% -1.01% -
Total Cost 157,842 148,729 134,863 135,977 137,108 137,652 145,147 5.76%
-
Net Worth 123,067 65,974 126,698 123,353 119,145 115,056 111,066 7.09%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 3,298 3,298 5,602 5,602 1,961 1,961 1,959 41.65%
Div Payout % 26.10% 25.25% 33.32% 32.09% 10.99% 10.49% 11.41% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 123,067 65,974 126,698 123,353 119,145 115,056 111,066 7.09%
NOSH 66,165 65,974 65,988 65,964 65,826 65,372 65,333 0.84%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 7.41% 8.07% 11.09% 11.38% 11.52% 11.96% 10.58% -
ROE 10.27% 19.80% 13.27% 14.15% 14.98% 16.25% 15.46% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 257.66 245.23 229.86 232.61 235.40 239.16 248.45 2.46%
EPS 19.10 19.80 25.48 26.47 27.11 28.59 26.28 -19.21%
DPS 5.00 5.00 8.52 8.52 3.00 3.00 3.00 40.70%
NAPS 1.86 1.00 1.92 1.87 1.81 1.76 1.70 6.19%
Adjusted Per Share Value based on latest NOSH - 65,964
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 39.20 37.21 34.88 35.29 35.63 35.95 37.33 3.32%
EPS 2.91 3.00 3.87 4.02 4.10 4.30 3.95 -18.47%
DPS 0.76 0.76 1.29 1.29 0.45 0.45 0.45 41.95%
NAPS 0.283 0.1517 0.2914 0.2837 0.274 0.2646 0.2554 7.10%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 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
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 16/09/03 27/06/03 28/03/03 30/12/02 27/09/02 25/06/02 29/03/02 -
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