[LBALUM] YoY Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 5.21%
YoY- 5.42%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 318,872 254,799 211,976 202,369 161,791 156,345 152,513 13.07%
PBT 15,701 18,150 20,211 15,453 16,055 18,603 15,397 0.32%
Tax -2,038 -3,361 -4,658 -1,683 -2,993 90 -2,230 -1.48%
NP 13,663 14,789 15,553 13,770 13,062 18,693 13,167 0.61%
-
NP to SH 13,663 14,789 15,553 13,770 13,062 18,693 13,167 0.61%
-
Tax Rate 12.98% 18.52% 23.05% 10.89% 18.64% -0.48% 14.48% -
Total Cost 305,209 240,010 196,423 188,599 148,729 137,652 139,346 13.95%
-
Net Worth 169,103 80,747 150,294 130,031 119,281 115,033 97,920 9.52%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 4,351 4,347 4,347 - 3,295 1,960 1,958 14.22%
Div Payout % 31.85% 29.40% 27.95% - 25.23% 10.49% 14.87% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 169,103 80,747 150,294 130,031 119,281 115,033 97,920 9.52%
NOSH 248,682 124,226 124,210 67,724 65,901 65,360 65,280 24.95%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 4.28% 5.80% 7.34% 6.80% 8.07% 11.96% 8.63% -
ROE 8.08% 18.32% 10.35% 10.59% 10.95% 16.25% 13.45% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 128.22 205.11 170.66 298.81 245.51 239.21 233.63 -9.51%
EPS 5.50 5.95 12.52 11.63 19.82 28.60 20.17 -19.46%
DPS 1.75 3.50 3.50 0.00 5.00 3.00 3.00 -8.58%
NAPS 0.68 0.65 1.21 1.92 1.81 1.76 1.50 -12.34%
Adjusted Per Share Value based on latest NOSH - 69,947
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 73.44 58.68 48.82 46.61 37.26 36.01 35.12 13.07%
EPS 3.15 3.41 3.58 3.17 3.01 4.31 3.03 0.64%
DPS 1.00 1.00 1.00 0.00 0.76 0.45 0.45 14.22%
NAPS 0.3895 0.186 0.3461 0.2995 0.2747 0.2649 0.2255 9.53%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 - - - - - - -
Price 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.92 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.16 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 30/06/05 29/06/04 27/06/03 25/06/02 28/06/01 -
Price 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.81 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 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