[LBALUM] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 4.03%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Revenue 308,160 387,952 339,456 287,864 221,798 226,876 205,789 8.40%
PBT 12,423 18,966 16,050 19,782 19,180 17,423 18,122 -7.26%
Tax -1,101 -1,100 -1,767 -2,953 -4,277 -3,468 -3,408 -20.21%
NP 11,322 17,866 14,283 16,829 14,903 13,955 14,714 -5.10%
-
NP to SH 11,322 17,866 14,283 16,329 14,903 13,955 14,714 -5.10%
-
Tax Rate 8.86% 5.80% 11.01% 14.93% 22.30% 19.90% 18.81% -
Total Cost 296,838 370,086 325,173 271,035 206,895 212,921 191,075 9.20%
-
Net Worth 196,406 189,276 173,547 124,215 154,261 152,852 141,379 6.79%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Div - 4,346 4,327 4,351 4,348 4,348 - -
Div Payout % - 24.33% 30.30% 26.65% 29.18% 31.16% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Net Worth 196,406 189,276 173,547 124,215 154,261 152,852 141,379 6.79%
NOSH 248,615 249,047 247,924 124,215 124,404 124,270 124,017 14.91%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
NP Margin 3.67% 4.61% 4.21% 5.85% 6.72% 6.15% 7.15% -
ROE 5.76% 9.44% 8.23% 13.15% 9.66% 9.13% 10.41% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
RPS 123.95 155.77 136.92 231.75 178.29 182.57 165.94 -5.66%
EPS 4.55 7.17 5.76 13.15 11.98 11.23 11.86 -17.42%
DPS 0.00 1.75 1.75 3.50 3.50 3.50 0.00 -
NAPS 0.79 0.76 0.70 1.00 1.24 1.23 1.14 -7.06%
Adjusted Per Share Value based on latest NOSH - 124,215
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
RPS 70.97 89.35 78.18 66.30 51.08 52.25 47.39 8.40%
EPS 2.61 4.11 3.29 3.76 3.43 3.21 3.39 -5.09%
DPS 0.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.4523 0.4359 0.3997 0.2861 0.3553 0.352 0.3256 6.79%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 - - - -
Price 0.54 0.35 0.55 0.42 0.00 0.00 0.00 -
P/RPS 0.44 0.22 0.40 0.18 0.00 0.00 0.00 -
P/EPS 11.86 4.88 9.55 3.19 0.00 0.00 0.00 -
EY 8.43 20.50 10.47 31.30 0.00 0.00 0.00 -
DY 0.00 5.00 3.17 8.33 0.00 0.00 0.00 -
P/NAPS 0.68 0.46 0.79 0.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/07/05 31/10/05 31/10/04 CAGR
Date 21/12/09 15/12/08 17/12/07 12/12/06 12/09/05 28/12/05 23/12/04 -
Price 0.49 0.31 0.48 0.41 0.00 0.00 0.00 -
P/RPS 0.40 0.20 0.35 0.18 0.00 0.00 0.00 -
P/EPS 10.76 4.32 8.33 3.12 0.00 0.00 0.00 -
EY 9.29 23.14 12.00 32.06 0.00 0.00 0.00 -
DY 0.00 5.65 3.64 8.54 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.69 0.41 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