[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -55.4%
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 318,168 314,224 354,848 369,556 411,542 425,148 354,469 -6.93%
PBT 22,664 24,904 9,011 7,822 15,840 19,544 21,279 4.28%
Tax -2,300 -3,560 -1,268 -1,932 -2,632 -3,588 -893 87.57%
NP 20,364 21,344 7,743 5,890 13,208 15,956 20,386 -0.07%
-
NP to SH 20,364 21,344 7,743 5,890 13,208 15,956 20,386 -0.07%
-
Tax Rate 10.15% 14.29% 14.07% 24.70% 16.62% 18.36% 4.20% -
Total Cost 297,804 292,880 347,105 363,665 398,334 409,192 334,083 -7.35%
-
Net Worth 196,189 193,585 188,615 186,151 188,685 188,300 186,457 3.44%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - 4,350 -
Div Payout % - - - - - - 21.34% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 196,189 193,585 188,615 186,151 188,685 188,300 186,457 3.44%
NOSH 248,341 248,186 248,178 248,202 248,270 247,763 248,609 -0.07%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.40% 6.79% 2.18% 1.59% 3.21% 3.75% 5.75% -
ROE 10.38% 11.03% 4.11% 3.16% 7.00% 8.47% 10.93% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 128.12 126.61 142.98 148.89 165.76 171.59 142.58 -6.86%
EPS 8.20 8.60 3.12 2.37 5.32 6.44 8.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
NAPS 0.79 0.78 0.76 0.75 0.76 0.76 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 248,409
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 73.17 72.26 81.60 84.98 94.64 97.77 81.52 -6.93%
EPS 4.68 4.91 1.78 1.35 3.04 3.67 4.69 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.4512 0.4452 0.4337 0.4281 0.4339 0.433 0.4288 3.44%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.54 0.40 0.35 0.31 0.35 0.42 0.44 -
P/RPS 0.42 0.32 0.24 0.21 0.21 0.24 0.31 22.37%
P/EPS 6.59 4.65 11.22 13.06 6.58 6.52 5.37 14.58%
EY 15.19 21.50 8.91 7.66 15.20 15.33 18.64 -12.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
P/NAPS 0.68 0.51 0.46 0.41 0.46 0.55 0.59 9.89%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 21/12/09 29/09/09 30/06/09 30/03/09 15/12/08 29/09/08 01/07/08 -
Price 0.49 0.52 0.37 0.30 0.31 0.40 0.41 -
P/RPS 0.38 0.41 0.26 0.20 0.19 0.23 0.29 19.68%
P/EPS 5.98 6.05 11.86 12.64 5.83 6.21 5.00 12.63%
EY 16.73 16.54 8.43 7.91 17.16 16.10 20.00 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 0.62 0.67 0.49 0.40 0.41 0.53 0.55 8.29%

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