[LBALUM] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -6.36%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 387,952 339,456 287,864 226,876 205,789 183,280 153,437 16.70%
PBT 18,966 16,050 19,782 17,423 18,122 15,509 18,504 0.41%
Tax -1,100 -1,767 -2,953 -3,468 -3,408 -2,621 -1,044 0.87%
NP 17,866 14,283 16,829 13,955 14,714 12,888 17,460 0.38%
-
NP to SH 17,866 14,283 16,329 13,955 14,714 12,888 17,460 0.38%
-
Tax Rate 5.80% 11.01% 14.93% 19.90% 18.81% 16.90% 5.64% -
Total Cost 370,086 325,173 271,035 212,921 191,075 170,392 135,977 18.14%
-
Net Worth 189,276 173,547 124,215 152,852 141,379 66,943 123,353 7.38%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 4,346 4,327 4,351 4,348 - 3,298 5,602 -4.13%
Div Payout % 24.33% 30.30% 26.65% 31.16% - 25.60% 32.09% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 189,276 173,547 124,215 152,852 141,379 66,943 123,353 7.38%
NOSH 249,047 247,924 124,215 124,270 124,017 66,943 65,964 24.75%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.61% 4.21% 5.85% 6.15% 7.15% 7.03% 11.38% -
ROE 9.44% 8.23% 13.15% 9.13% 10.41% 19.25% 14.15% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 155.77 136.92 231.75 182.57 165.94 273.78 232.61 -6.45%
EPS 7.17 5.76 13.15 11.23 11.86 19.25 26.47 -19.54%
DPS 1.75 1.75 3.50 3.50 0.00 5.00 8.52 -23.16%
NAPS 0.76 0.70 1.00 1.23 1.14 1.00 1.87 -13.92%
Adjusted Per Share Value based on latest NOSH - 124,270
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 89.22 78.06 66.20 52.17 47.32 42.15 35.29 16.70%
EPS 4.11 3.28 3.76 3.21 3.38 2.96 4.02 0.36%
DPS 1.00 1.00 1.00 1.00 0.00 0.76 1.29 -4.15%
NAPS 0.4353 0.3991 0.2857 0.3515 0.3251 0.1539 0.2837 7.38%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 - - - - -
Price 0.35 0.55 0.42 0.00 0.00 0.00 0.00 -
P/RPS 0.22 0.40 0.18 0.00 0.00 0.00 0.00 -
P/EPS 4.88 9.55 3.19 0.00 0.00 0.00 0.00 -
EY 20.50 10.47 31.30 0.00 0.00 0.00 0.00 -
DY 5.00 3.17 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.79 0.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 15/12/08 17/12/07 12/12/06 28/12/05 23/12/04 12/12/03 30/12/02 -
Price 0.31 0.48 0.41 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.35 0.18 0.00 0.00 0.00 0.00 -
P/EPS 4.32 8.33 3.12 0.00 0.00 0.00 0.00 -
EY 23.14 12.00 32.06 0.00 0.00 0.00 0.00 -
DY 5.65 3.64 8.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.69 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