[LBALUM] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ-0.0%
YoY- -18.52%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 411,542 344,574 303,406 237,276 210,260 203,420 160,442 16.98%
PBT 15,840 20,386 19,688 16,698 22,160 16,822 17,912 -2.02%
Tax -2,632 -2,364 -2,906 -2,996 -5,344 -1,894 -2,638 -0.03%
NP 13,208 18,022 16,782 13,702 16,816 14,928 15,274 -2.39%
-
NP to SH 13,208 18,022 16,782 13,702 16,816 14,928 15,274 -2.39%
-
Tax Rate 16.62% 11.60% 14.76% 17.94% 24.12% 11.26% 14.73% -
Total Cost 398,334 326,552 286,624 223,574 193,444 188,492 145,168 18.30%
-
Net Worth 188,685 173,765 124,311 152,935 141,582 127,060 123,219 7.35%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - 15,036 -
Div Payout % - - - - - - 98.45% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 188,685 173,765 124,311 152,935 141,582 127,060 123,219 7.35%
NOSH 248,270 248,236 124,311 124,337 124,194 66,524 65,893 24.71%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.21% 5.23% 5.53% 5.77% 8.00% 7.34% 9.52% -
ROE 7.00% 10.37% 13.50% 8.96% 11.88% 11.75% 12.40% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 165.76 138.81 244.07 190.83 169.30 305.78 243.49 -6.20%
EPS 5.32 7.26 6.76 11.02 13.54 22.44 23.18 -21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.82 -
NAPS 0.76 0.70 1.00 1.23 1.14 1.91 1.87 -13.92%
Adjusted Per Share Value based on latest NOSH - 124,270
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 94.78 79.36 69.88 54.65 48.42 46.85 36.95 16.98%
EPS 3.04 4.15 3.86 3.16 3.87 3.44 3.52 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.46 -
NAPS 0.4346 0.4002 0.2863 0.3522 0.3261 0.2926 0.2838 7.35%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 - - - - -
Price 0.35 0.55 0.42 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.40 0.17 0.00 0.00 0.00 0.00 -
P/EPS 6.58 7.58 3.11 0.00 0.00 0.00 0.00 -
EY 15.20 13.20 32.14 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 0.46 0.79 0.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 15/12/08 17/12/07 12/12/06 28/12/05 23/12/04 12/12/03 30/12/02 -
Price 0.31 0.48 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.35 0.17 0.00 0.00 0.00 0.00 -
P/EPS 5.83 6.61 3.04 0.00 0.00 0.00 0.00 -
EY 17.16 15.13 32.93 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 0.69 0.41 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