[LBALUM] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 1.97%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 226,876 221,798 205,789 183,280 153,437 154,911 143,050 9.65%
PBT 17,423 19,180 18,122 15,509 18,504 16,202 16,201 1.46%
Tax -3,468 -4,277 -3,408 -2,621 -1,044 -545 -2,711 5.04%
NP 13,955 14,903 14,714 12,888 17,460 15,657 13,490 0.67%
-
NP to SH 13,955 14,903 14,714 12,888 17,460 15,657 13,490 0.67%
-
Tax Rate 19.90% 22.30% 18.81% 16.90% 5.64% 3.36% 16.73% -
Total Cost 212,921 206,895 191,075 170,392 135,977 139,254 129,560 10.43%
-
Net Worth 152,852 154,261 141,379 66,943 123,353 107,059 93,339 10.36%
Dividend
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,348 4,348 - 3,298 5,602 1,959 1,680 20.93%
Div Payout % 31.16% 29.18% - 25.60% 32.09% 12.51% 12.45% -
Equity
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 152,852 154,261 141,379 66,943 123,353 107,059 93,339 10.36%
NOSH 124,270 124,404 124,017 66,943 65,964 65,280 65,272 13.73%
Ratio Analysis
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.15% 6.72% 7.15% 7.03% 11.38% 10.11% 9.43% -
ROE 9.13% 9.66% 10.41% 19.25% 14.15% 14.62% 14.45% -
Per Share
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 182.57 178.29 165.94 273.78 232.61 237.30 219.16 -3.58%
EPS 11.23 11.98 11.86 19.25 26.47 23.98 20.67 -11.48%
DPS 3.50 3.50 0.00 5.00 8.52 3.00 2.57 6.36%
NAPS 1.23 1.24 1.14 1.00 1.87 1.64 1.43 -2.96%
Adjusted Per Share Value based on latest NOSH - 66,943
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 52.25 51.08 47.39 42.21 35.34 35.68 32.95 9.65%
EPS 3.21 3.43 3.39 2.97 4.02 3.61 3.11 0.63%
DPS 1.00 1.00 0.00 0.76 1.29 0.45 0.39 20.70%
NAPS 0.352 0.3553 0.3256 0.1542 0.2841 0.2466 0.215 10.35%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/05 12/09/05 23/12/04 12/12/03 30/12/02 28/12/01 22/12/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 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