[LBALUM] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 2.59%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 369,556 344,669 318,778 236,730 207,546 194,892 156,488 15.38%
PBT 7,822 21,953 19,092 16,538 20,858 15,248 17,318 -12.39%
Tax -1,932 -2,424 -3,129 0 -4,430 -2,160 -2,378 -3.39%
NP 5,890 19,529 15,962 16,538 16,428 13,088 14,940 -14.35%
-
NP to SH 5,890 19,529 15,962 14,057 16,428 13,088 14,940 -14.35%
-
Tax Rate 24.70% 11.04% 16.39% 0.00% 21.24% 14.17% 13.73% -
Total Cost 363,665 325,140 302,816 220,192 191,118 181,804 141,548 17.01%
-
Net Worth 186,151 178,743 124,340 156,468 145,318 126,636 126,498 6.64%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 186,151 178,743 124,340 156,468 145,318 126,636 126,498 6.64%
NOSH 248,202 248,254 124,237 124,181 124,203 67,003 65,884 24.71%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 1.59% 5.67% 5.01% 6.99% 7.92% 6.72% 9.55% -
ROE 3.16% 10.93% 12.84% 8.98% 11.30% 10.34% 11.81% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 148.89 138.84 256.38 190.63 167.10 290.87 237.52 -7.48%
EPS 2.37 7.87 6.43 11.32 13.23 19.53 22.68 -31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.00 1.26 1.17 1.89 1.92 -14.48%
Adjusted Per Share Value based on latest NOSH - 124,309
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 85.11 79.38 73.42 54.52 47.80 44.88 36.04 15.38%
EPS 1.36 4.50 3.68 3.24 3.78 3.01 3.44 -14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.4117 0.2864 0.3604 0.3347 0.2917 0.2913 6.64%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 - - - - -
Price 0.31 0.49 0.51 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.35 0.20 0.00 0.00 0.00 0.00 -
P/EPS 13.06 6.23 3.97 0.00 0.00 0.00 0.00 -
EY 7.66 16.05 25.17 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 0.41 0.68 0.51 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 28/03/08 30/03/07 30/03/06 29/03/05 26/03/04 28/03/03 -
Price 0.30 0.43 0.51 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.31 0.20 0.00 0.00 0.00 0.00 -
P/EPS 12.64 5.47 3.97 0.00 0.00 0.00 0.00 -
EY 7.91 18.29 25.17 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 0.40 0.60 0.51 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