[LBALUM] YoY Quarter Result on 31-Jul-2004 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 2.55%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 106,287 87,560 82,109 50,193 48,795 40,105 41,496 14.36%
PBT 4,886 4,217 5,073 5,150 4,229 4,601 4,890 -0.01%
Tax -897 -462 -719 -1,095 -709 -658 -100 36.77%
NP 3,989 3,755 4,354 4,055 3,520 3,943 4,790 -2.57%
-
NP to SH 3,989 3,755 4,354 4,055 3,520 3,943 4,790 -2.57%
-
Tax Rate 18.36% 10.96% 14.17% 21.26% 16.77% 14.30% 2.04% -
Total Cost 102,298 83,805 77,755 46,138 45,275 36,162 36,706 15.75%
-
Net Worth 188,300 174,072 124,399 70,891 123,067 119,145 103,108 8.97%
Dividend
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 188,300 174,072 124,399 70,891 123,067 119,145 103,108 8.97%
NOSH 247,763 248,675 124,399 70,891 66,165 65,826 65,258 20.97%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.75% 4.29% 5.30% 8.08% 7.21% 9.83% 11.54% -
ROE 2.12% 2.16% 3.50% 5.72% 2.86% 3.31% 4.65% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 42.90 35.21 66.00 70.80 73.75 60.93 63.59 -5.46%
EPS 1.61 1.51 1.75 3.27 5.32 5.99 7.34 -19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.70 1.00 1.00 1.86 1.81 1.58 -9.91%
Adjusted Per Share Value based on latest NOSH - 70,891
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 24.48 20.17 18.91 11.56 11.24 9.24 9.56 14.36%
EPS 0.92 0.86 1.00 0.93 0.81 0.91 1.10 -2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.4009 0.2865 0.1633 0.2834 0.2744 0.2375 8.97%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/08 31/07/07 - - - - - -
Price 0.42 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.93 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.09 45.03 0.00 0.00 0.00 0.00 0.00 -
EY 3.83 2.22 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 0.55 0.97 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 29/09/08 25/09/07 29/09/06 28/09/04 16/09/03 27/09/02 28/09/01 -
Price 0.40 0.51 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.93 1.45 0.62 0.00 0.00 0.00 0.00 -
P/EPS 24.84 33.77 11.71 0.00 0.00 0.00 0.00 -
EY 4.03 2.96 8.54 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 0.53 0.73 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