[LBALUM] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 22.03%
YoY- -30.24%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 271,092 188,993 96,607 355,304 267,183 183,142 97,702 97.09%
PBT 9,253 7,072 4,471 11,482 8,045 5,128 2,660 129.05%
Tax -1,102 -1,048 -669 -2,726 -870 -682 -409 93.28%
NP 8,151 6,024 3,802 8,756 7,175 4,446 2,251 135.25%
-
NP to SH 8,891 6,847 4,606 8,756 7,175 4,446 2,251 149.24%
-
Tax Rate 11.91% 14.82% 14.96% 23.74% 10.81% 13.30% 15.38% -
Total Cost 262,941 182,969 92,805 346,548 260,008 178,696 95,451 96.14%
-
Net Worth 211,515 213,442 211,444 208,983 206,064 206,155 205,310 1.99%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - 4,353 - - - -
Div Payout % - - - 49.72% - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 211,515 213,442 211,444 208,983 206,064 206,155 205,310 1.99%
NOSH 248,841 248,189 248,758 248,789 248,269 248,379 247,362 0.39%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.01% 3.19% 3.94% 2.46% 2.69% 2.43% 2.30% -
ROE 4.20% 3.21% 2.18% 4.19% 3.48% 2.16% 1.10% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 108.94 76.15 38.84 142.81 107.62 73.73 39.50 96.30%
EPS 3.28 2.42 1.53 3.52 2.89 1.79 0.91 134.53%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.85 0.84 0.83 0.83 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 247,118
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 62.43 43.53 22.25 81.83 61.53 42.18 22.50 97.09%
EPS 2.05 1.58 1.06 2.02 1.65 1.02 0.52 148.93%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4916 0.487 0.4813 0.4746 0.4748 0.4728 2.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.39 0.42 0.42 0.45 0.47 0.50 0.48 -
P/RPS 0.36 0.55 1.08 0.32 0.44 0.68 1.22 -55.57%
P/EPS 10.92 15.22 22.68 12.79 16.26 27.93 52.75 -64.90%
EY 9.16 6.57 4.41 7.82 6.15 3.58 1.90 184.56%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.49 0.54 0.57 0.60 0.58 -14.28%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 20/12/11 29/09/11 30/06/11 24/03/11 16/12/10 30/09/10 -
Price 0.39 0.38 0.37 0.44 0.44 0.47 0.47 -
P/RPS 0.36 0.50 0.95 0.31 0.41 0.64 1.19 -54.83%
P/EPS 10.92 13.77 19.98 12.50 15.22 26.26 51.65 -64.40%
EY 9.16 7.26 5.00 8.00 6.57 3.81 1.94 180.65%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.44 0.52 0.53 0.57 0.57 -13.28%

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