[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -17.22%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 314,224 354,848 369,556 411,542 425,148 354,469 344,669 -5.98%
PBT 24,904 9,011 7,822 15,840 19,544 21,279 21,953 8.78%
Tax -3,560 -1,268 -1,932 -2,632 -3,588 -893 -2,424 29.23%
NP 21,344 7,743 5,890 13,208 15,956 20,386 19,529 6.10%
-
NP to SH 21,344 7,743 5,890 13,208 15,956 20,386 19,529 6.10%
-
Tax Rate 14.29% 14.07% 24.70% 16.62% 18.36% 4.20% 11.04% -
Total Cost 292,880 347,105 363,665 398,334 409,192 334,083 325,140 -6.73%
-
Net Worth 193,585 188,615 186,151 188,685 188,300 186,457 178,743 5.46%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - 4,350 - -
Div Payout % - - - - - 21.34% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 193,585 188,615 186,151 188,685 188,300 186,457 178,743 5.46%
NOSH 248,186 248,178 248,202 248,270 247,763 248,609 248,254 -0.01%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 6.79% 2.18% 1.59% 3.21% 3.75% 5.75% 5.67% -
ROE 11.03% 4.11% 3.16% 7.00% 8.47% 10.93% 10.93% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 126.61 142.98 148.89 165.76 171.59 142.58 138.84 -5.96%
EPS 8.60 3.12 2.37 5.32 6.44 8.20 7.87 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.78 0.76 0.75 0.76 0.76 0.75 0.72 5.48%
Adjusted Per Share Value based on latest NOSH - 249,047
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 72.37 81.72 85.11 94.78 97.91 81.64 79.38 -5.98%
EPS 4.92 1.78 1.36 3.04 3.67 4.70 4.50 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4458 0.4344 0.4287 0.4346 0.4337 0.4294 0.4117 5.45%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.40 0.35 0.31 0.35 0.42 0.44 0.49 -
P/RPS 0.32 0.24 0.21 0.21 0.24 0.31 0.35 -5.80%
P/EPS 4.65 11.22 13.06 6.58 6.52 5.37 6.23 -17.73%
EY 21.50 8.91 7.66 15.20 15.33 18.64 16.05 21.54%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 0.51 0.46 0.41 0.46 0.55 0.59 0.68 -17.46%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 30/06/09 30/03/09 15/12/08 29/09/08 01/07/08 28/03/08 -
Price 0.52 0.37 0.30 0.31 0.40 0.41 0.43 -
P/RPS 0.41 0.26 0.20 0.19 0.23 0.29 0.31 20.50%
P/EPS 6.05 11.86 12.64 5.83 6.21 5.00 5.47 6.95%
EY 16.54 8.43 7.91 17.16 16.10 20.00 18.29 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 0.67 0.49 0.40 0.41 0.53 0.55 0.60 7.64%

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