[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 7.59%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 377,986 386,428 355,304 356,244 366,284 390,808 347,031 5.84%
PBT 14,144 17,884 11,482 10,726 10,256 10,640 14,536 -1.80%
Tax -2,096 -2,676 -2,726 -1,160 -1,364 -1,636 -1,984 3.71%
NP 12,048 15,208 8,756 9,566 8,892 9,004 12,552 -2.68%
-
NP to SH 13,694 18,424 8,756 9,566 8,892 9,004 12,552 5.96%
-
Tax Rate 14.82% 14.96% 23.74% 10.81% 13.30% 15.38% 13.65% -
Total Cost 365,938 371,220 346,548 346,677 357,392 381,804 334,479 6.15%
-
Net Worth 213,442 211,444 208,983 206,063 206,155 205,310 201,139 4.02%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 4,353 - - - 4,345 -
Div Payout % - - 49.72% - - - 34.62% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 213,442 211,444 208,983 206,063 206,155 205,310 201,139 4.02%
NOSH 248,189 248,758 248,789 248,269 248,379 247,362 248,320 -0.03%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 3.19% 3.94% 2.46% 2.69% 2.43% 2.30% 3.62% -
ROE 6.42% 8.71% 4.19% 4.64% 4.31% 4.39% 6.24% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 152.30 155.34 142.81 143.49 147.47 157.99 139.75 5.88%
EPS 4.84 6.12 3.52 3.85 3.58 3.64 5.05 -2.78%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.86 0.85 0.84 0.83 0.83 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 248,090
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 87.05 89.00 81.83 82.05 84.36 90.01 79.92 5.84%
EPS 3.15 4.24 2.02 2.20 2.05 2.07 2.89 5.89%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.4916 0.487 0.4813 0.4746 0.4748 0.4728 0.4632 4.03%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.42 0.42 0.45 0.47 0.50 0.48 0.56 -
P/RPS 0.28 0.27 0.32 0.33 0.34 0.30 0.40 -21.11%
P/EPS 7.61 5.67 12.79 12.20 13.97 13.19 11.08 -22.10%
EY 13.14 17.63 7.82 8.20 7.16 7.58 9.03 28.32%
DY 0.00 0.00 3.89 0.00 0.00 0.00 3.13 -
P/NAPS 0.49 0.49 0.54 0.57 0.60 0.58 0.69 -20.35%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 20/12/11 29/09/11 30/06/11 24/03/11 16/12/10 30/09/10 30/06/10 -
Price 0.38 0.37 0.44 0.44 0.47 0.47 0.48 -
P/RPS 0.25 0.24 0.31 0.31 0.32 0.30 0.34 -18.48%
P/EPS 6.89 5.00 12.50 11.42 13.13 12.91 9.50 -19.22%
EY 14.52 20.02 8.00 8.76 7.62 7.74 10.53 23.81%
DY 0.00 0.00 3.98 0.00 0.00 0.00 3.65 -
P/NAPS 0.44 0.44 0.52 0.53 0.57 0.57 0.59 -17.71%

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