[LBALUM] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 17.99%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 318,872 256,191 211,976 202,369 161,791 156,345 152,513 13.07%
PBT 15,701 18,230 20,211 15,452 16,055 18,603 15,397 0.32%
Tax -2,038 -2,982 -4,658 -1,683 -2,993 90 -2,230 -1.48%
NP 13,663 15,248 15,553 13,769 13,062 18,693 13,167 0.61%
-
NP to SH 13,663 14,748 15,553 13,769 13,062 18,693 13,167 0.61%
-
Tax Rate 12.98% 16.36% 23.05% 10.89% 18.64% -0.48% 14.48% -
Total Cost 305,209 240,943 196,423 188,600 148,729 137,652 139,346 13.95%
-
Net Worth 168,136 124,340 150,326 69,947 65,974 115,056 97,955 9.41%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 4,327 4,351 4,348 - 3,298 1,961 1,959 14.11%
Div Payout % 31.67% 29.51% 27.96% - 25.25% 10.49% 14.88% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 168,136 124,340 150,326 69,947 65,974 115,056 97,955 9.41%
NOSH 247,260 124,340 124,236 69,947 65,974 65,372 65,303 24.83%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 4.28% 5.95% 7.34% 6.80% 8.07% 11.96% 8.63% -
ROE 8.13% 11.86% 10.35% 19.68% 19.80% 16.25% 13.44% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 128.96 206.04 170.62 289.32 245.23 239.16 233.54 -9.41%
EPS 5.53 11.86 12.52 19.68 19.80 28.59 20.16 -19.38%
DPS 1.75 3.50 3.50 0.00 5.00 3.00 3.00 -8.58%
NAPS 0.68 1.00 1.21 1.00 1.00 1.76 1.50 -12.34%
Adjusted Per Share Value based on latest NOSH - 69,947
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 73.44 59.00 48.82 46.61 37.26 36.01 35.12 13.07%
EPS 3.15 3.40 3.58 3.17 3.01 4.31 3.03 0.64%
DPS 1.00 1.00 1.00 0.00 0.76 0.45 0.45 14.22%
NAPS 0.3872 0.2864 0.3462 0.1611 0.1519 0.265 0.2256 9.41%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 - - - - - - -
Price 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.86 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.21 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 29/06/06 30/06/05 29/06/04 27/06/03 25/06/02 28/06/01 -
Price 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.87 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 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