[LBALUM] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -12.33%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 318,778 236,730 207,546 194,892 156,488 162,709 149,634 13.42%
PBT 19,092 16,538 20,858 15,248 17,318 17,897 15,758 3.24%
Tax -3,129 0 -4,430 -2,160 -2,378 -452 -3,653 -2.54%
NP 15,962 16,538 16,428 13,088 14,940 17,445 12,105 4.71%
-
NP to SH 15,962 14,057 16,428 13,088 14,940 17,445 12,105 4.71%
-
Tax Rate 16.39% 0.00% 21.24% 14.17% 13.73% 2.53% 23.18% -
Total Cost 302,816 220,192 191,118 181,804 141,548 145,264 137,529 14.05%
-
Net Worth 124,340 156,468 145,318 126,636 126,498 110,992 96,015 4.40%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 124,340 156,468 145,318 126,636 126,498 110,992 96,015 4.40%
NOSH 124,237 124,181 124,203 67,003 65,884 65,289 65,316 11.30%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.01% 6.99% 7.92% 6.72% 9.55% 10.72% 8.09% -
ROE 12.84% 8.98% 11.30% 10.34% 11.81% 15.72% 12.61% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 256.38 190.63 167.10 290.87 237.52 249.21 229.09 1.89%
EPS 6.43 11.32 13.23 19.53 22.68 26.72 18.53 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.26 1.17 1.89 1.92 1.70 1.47 -6.21%
Adjusted Per Share Value based on latest NOSH - 67,976
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 73.42 54.52 47.80 44.88 36.04 37.47 34.46 13.42%
EPS 3.68 3.24 3.78 3.01 3.44 4.02 2.79 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2864 0.3604 0.3347 0.2917 0.2913 0.2556 0.2211 4.40%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 - - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.17 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 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 30/03/06 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.17 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 0.51 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