[LBALUM] YoY TTM 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- 3.89%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 373,195 324,323 278,285 203,767 170,481 154,954 154,827 13.38%
PBT 21,908 14,845 19,184 16,373 15,683 18,314 16,182 4.41%
Tax -1,401 -1,781 -2,987 -2,069 -3,044 -468 -1,250 1.64%
NP 20,507 13,064 16,197 14,304 12,639 17,846 14,932 4.63%
-
NP to SH 20,507 13,064 15,697 14,304 12,639 17,846 14,932 4.63%
-
Tax Rate 6.39% 12.00% 15.57% 12.64% 19.41% 2.56% 7.72% -
Total Cost 352,688 311,259 262,088 189,463 157,842 137,108 139,895 14.11%
-
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 4,346 4,327 4,351 - 3,298 1,961 1,959 12.04%
Div Payout % 21.19% 33.12% 27.72% - 26.10% 10.99% 13.12% -
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 5.49% 4.03% 5.82% 7.02% 7.41% 11.52% 9.64% -
ROE 10.89% 7.50% 12.62% 20.18% 10.27% 14.98% 14.48% -
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 150.63 130.42 223.70 287.43 257.66 235.40 237.25 -6.27%
EPS 8.28 5.25 12.62 20.18 19.10 27.11 22.88 -13.50%
DPS 1.75 1.74 3.50 0.00 5.00 3.00 3.00 -7.40%
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 85.95 74.69 64.09 46.93 39.26 35.69 35.66 13.38%
EPS 4.72 3.01 3.62 3.29 2.91 4.11 3.44 4.61%
DPS 1.00 1.00 1.00 0.00 0.76 0.45 0.45 12.07%
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 0.28 0.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.07 12.94 0.00 0.00 0.00 0.00 0.00 -
EY 19.71 7.73 0.00 0.00 0.00 0.00 0.00 -
DY 4.17 2.56 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 0.27 0.39 0.18 0.00 0.00 0.00 0.00 -
P/EPS 4.83 9.71 3.25 0.00 0.00 0.00 0.00 -
EY 20.69 10.30 30.78 0.00 0.00 0.00 0.00 -
DY 4.38 3.41 8.54 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