[LBALUM] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -3.64%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Revenue 318,168 411,542 344,574 303,406 237,276 237,276 210,260 8.63%
PBT 22,664 15,840 20,386 19,688 16,424 16,698 22,160 0.45%
Tax -2,300 -2,632 -2,364 -2,906 -2,722 -2,996 -5,344 -15.50%
NP 20,364 13,208 18,022 16,782 13,702 13,702 16,816 3.90%
-
NP to SH 20,364 13,208 18,022 16,782 13,702 13,702 16,816 3.90%
-
Tax Rate 10.15% 16.62% 11.60% 14.76% 16.57% 17.94% 24.12% -
Total Cost 297,804 398,334 326,552 286,624 223,574 223,574 193,444 9.00%
-
Net Worth 196,189 188,685 173,765 124,311 154,261 152,935 141,582 6.73%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Net Worth 196,189 188,685 173,765 124,311 154,261 152,935 141,582 6.73%
NOSH 248,341 248,270 248,236 124,311 124,404 124,337 124,194 14.85%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
NP Margin 6.40% 3.21% 5.23% 5.53% 5.77% 5.77% 8.00% -
ROE 10.38% 7.00% 10.37% 13.50% 8.88% 8.96% 11.88% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
RPS 128.12 165.76 138.81 244.07 190.73 190.83 169.30 -5.41%
EPS 8.20 5.32 7.26 6.76 11.02 11.02 13.54 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.70 1.00 1.24 1.23 1.14 -7.06%
Adjusted Per Share Value based on latest NOSH - 124,215
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
RPS 73.28 94.78 79.36 69.88 54.65 54.65 48.42 8.63%
EPS 4.69 3.04 4.15 3.86 3.16 3.16 3.87 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4518 0.4346 0.4002 0.2863 0.3553 0.3522 0.3261 6.73%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 - - - -
Price 0.54 0.35 0.55 0.42 0.00 0.00 0.00 -
P/RPS 0.42 0.21 0.40 0.17 0.00 0.00 0.00 -
P/EPS 6.59 6.58 7.58 3.11 0.00 0.00 0.00 -
EY 15.19 15.20 13.20 32.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.79 0.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Date 21/12/09 15/12/08 17/12/07 12/12/06 12/09/05 28/12/05 23/12/04 -
Price 0.49 0.31 0.48 0.41 0.00 0.00 0.00 -
P/RPS 0.38 0.19 0.35 0.17 0.00 0.00 0.00 -
P/EPS 5.98 5.83 6.61 3.04 0.00 0.00 0.00 -
EY 16.73 17.16 15.13 32.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.69 0.41 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