[LBALUM] YoY Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -2.19%
YoY- -14.36%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 236,730 207,546 194,892 156,488 162,709 149,634 124,833 11.24%
PBT 16,538 20,858 15,248 17,318 17,897 15,758 15,741 0.82%
Tax 0 -4,430 -2,160 -2,378 -452 -3,653 -2,049 -
NP 16,538 16,428 13,088 14,940 17,445 12,105 13,692 3.19%
-
NP to SH 14,057 16,428 13,088 14,940 17,445 12,105 13,692 0.43%
-
Tax Rate 0.00% 21.24% 14.17% 13.73% 2.53% 23.18% 13.02% -
Total Cost 220,192 191,118 181,804 141,548 145,264 137,529 111,141 12.05%
-
Net Worth 156,468 145,318 126,636 126,498 110,992 96,015 83,383 11.04%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 156,468 145,318 126,636 126,498 110,992 96,015 83,383 11.04%
NOSH 124,181 124,203 67,003 65,884 65,289 65,316 55,961 14.19%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.99% 7.92% 6.72% 9.55% 10.72% 8.09% 10.97% -
ROE 8.98% 11.30% 10.34% 11.81% 15.72% 12.61% 16.42% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 190.63 167.10 290.87 237.52 249.21 229.09 223.07 -2.58%
EPS 11.32 13.23 19.53 22.68 26.72 18.53 24.47 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.17 1.89 1.92 1.70 1.47 1.49 -2.75%
Adjusted Per Share Value based on latest NOSH - 65,988
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 54.52 47.80 44.88 36.04 37.47 34.46 28.75 11.24%
EPS 3.24 3.78 3.01 3.44 4.02 2.79 3.15 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3604 0.3347 0.2917 0.2913 0.2556 0.2211 0.192 11.05%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 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
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 27/03/00 -
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