[LBALUM] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -9.45%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 316,335 235,256 211,860 190,594 151,679 162,319 144,885 13.89%
PBT 20,065 17,051 19,661 14,501 18,169 17,001 15,966 3.88%
Tax -3,847 -2,817 -3,386 -2,831 -1,353 171 -2,894 4.85%
NP 16,218 14,234 16,275 11,670 16,816 17,172 13,072 3.65%
-
NP to SH 16,218 13,734 16,275 11,670 16,816 17,172 13,072 3.65%
-
Tax Rate 19.17% 16.52% 17.22% 19.52% 7.45% -1.01% 18.13% -
Total Cost 300,117 221,022 195,585 178,924 134,863 145,147 131,813 14.69%
-
Net Worth 124,340 156,630 145,339 67,976 126,698 111,066 96,066 4.39%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 4,351 4,348 - 3,298 5,602 1,959 1,680 17.17%
Div Payout % 26.83% 31.66% - 28.27% 33.32% 11.41% 12.85% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 124,340 156,630 145,339 67,976 126,698 111,066 96,066 4.39%
NOSH 124,237 124,309 124,222 67,976 65,988 65,333 65,351 11.29%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 5.13% 6.05% 7.68% 6.12% 11.09% 10.58% 9.02% -
ROE 13.04% 8.77% 11.20% 17.17% 13.27% 15.46% 13.61% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 254.41 189.25 170.55 280.38 229.86 248.45 221.70 2.31%
EPS 13.04 11.05 13.10 17.17 25.48 26.28 20.00 -6.87%
DPS 3.50 3.50 0.00 4.85 8.52 3.00 2.57 5.27%
NAPS 1.00 1.26 1.17 1.00 1.92 1.70 1.47 -6.21%
Adjusted Per Share Value based on latest NOSH - 67,976
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 72.85 54.18 48.79 43.89 34.93 37.38 33.37 13.89%
EPS 3.74 3.16 3.75 2.69 3.87 3.95 3.01 3.68%
DPS 1.00 1.00 0.00 0.76 1.29 0.45 0.39 16.98%
NAPS 0.2864 0.3607 0.3347 0.1566 0.2918 0.2558 0.2212 4.39%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 - - - - - - -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.57 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 6.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 30/03/06 29/03/05 26/03/04 28/03/03 29/03/02 29/03/01 -
Price 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 25.57 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 6.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 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