[LBALUM] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 2.87%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 287,864 226,876 221,798 205,789 183,280 153,437 154,911 13.18%
PBT 19,782 17,423 19,180 18,122 15,509 18,504 16,202 4.07%
Tax -2,953 -3,468 -4,277 -3,408 -2,621 -1,044 -545 40.18%
NP 16,829 13,955 14,903 14,714 12,888 17,460 15,657 1.45%
-
NP to SH 16,329 13,955 14,903 14,714 12,888 17,460 15,657 0.84%
-
Tax Rate 14.93% 19.90% 22.30% 18.81% 16.90% 5.64% 3.36% -
Total Cost 271,035 212,921 206,895 191,075 170,392 135,977 139,254 14.23%
-
Net Worth 124,215 152,852 154,261 141,379 66,943 123,353 107,059 3.01%
Dividend
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 4,351 4,348 4,348 - 3,298 5,602 1,959 17.29%
Div Payout % 26.65% 31.16% 29.18% - 25.60% 32.09% 12.51% -
Equity
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 124,215 152,852 154,261 141,379 66,943 123,353 107,059 3.01%
NOSH 124,215 124,270 124,404 124,017 66,943 65,964 65,280 13.72%
Ratio Analysis
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 5.85% 6.15% 6.72% 7.15% 7.03% 11.38% 10.11% -
ROE 13.15% 9.13% 9.66% 10.41% 19.25% 14.15% 14.62% -
Per Share
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 231.75 182.57 178.29 165.94 273.78 232.61 237.30 -0.47%
EPS 13.15 11.23 11.98 11.86 19.25 26.47 23.98 -11.31%
DPS 3.50 3.50 3.50 0.00 5.00 8.52 3.00 3.12%
NAPS 1.00 1.23 1.24 1.14 1.00 1.87 1.64 -9.41%
Adjusted Per Share Value based on latest NOSH - 124,017
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 66.20 52.17 51.01 47.32 42.15 35.29 35.62 13.18%
EPS 3.76 3.21 3.43 3.38 2.96 4.02 3.60 0.87%
DPS 1.00 1.00 1.00 0.00 0.76 1.29 0.45 17.30%
NAPS 0.2857 0.3515 0.3547 0.3251 0.1539 0.2837 0.2462 3.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/06 - - - - - - -
Price 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 31.30 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/07/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 12/12/06 28/12/05 12/09/05 23/12/04 12/12/03 30/12/02 28/12/01 -
Price 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.12 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 32.06 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 8.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 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