[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -31.09%
YoY- 33.77%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 347,031 251,961 159,084 78,556 354,848 277,167 205,771 41.82%
PBT 14,536 14,193 11,332 6,226 9,011 5,867 7,920 50.07%
Tax -1,984 -1,759 -1,150 -890 -1,268 -1,449 -1,316 31.57%
NP 12,552 12,434 10,182 5,336 7,743 4,418 6,604 53.62%
-
NP to SH 12,552 12,434 10,182 5,336 7,743 4,418 6,604 53.62%
-
Tax Rate 13.65% 12.39% 10.15% 14.29% 14.07% 24.70% 16.62% -
Total Cost 334,479 239,527 148,902 73,220 347,105 272,749 199,167 41.42%
-
Net Worth 201,139 198,944 196,189 193,585 188,615 186,151 188,685 4.36%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 4,345 - - - - - - -
Div Payout % 34.62% - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 201,139 198,944 196,189 193,585 188,615 186,151 188,685 4.36%
NOSH 248,320 248,680 248,341 248,186 248,178 248,202 248,270 0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.62% 4.93% 6.40% 6.79% 2.18% 1.59% 3.21% -
ROE 6.24% 6.25% 5.19% 2.76% 4.11% 2.37% 3.50% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 139.75 101.32 64.06 31.65 142.98 111.67 82.88 41.80%
EPS 5.05 5.00 4.10 2.15 3.12 1.78 2.66 53.50%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.79 0.78 0.76 0.75 0.76 4.35%
Adjusted Per Share Value based on latest NOSH - 248,186
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 79.92 58.03 36.64 18.09 81.72 63.83 47.39 41.81%
EPS 2.89 2.86 2.34 1.23 1.78 1.02 1.52 53.65%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4632 0.4582 0.4518 0.4458 0.4344 0.4287 0.4346 4.35%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.56 0.53 0.54 0.40 0.35 0.31 0.35 -
P/RPS 0.40 0.52 0.84 1.26 0.24 0.28 0.42 -3.20%
P/EPS 11.08 10.60 13.17 18.60 11.22 17.42 13.16 -10.86%
EY 9.03 9.43 7.59 5.38 8.91 5.74 7.60 12.21%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.66 0.68 0.51 0.46 0.41 0.46 31.13%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 21/12/09 29/09/09 30/06/09 30/03/09 15/12/08 -
Price 0.48 0.53 0.49 0.52 0.37 0.30 0.31 -
P/RPS 0.34 0.52 0.76 1.64 0.26 0.27 0.37 -5.49%
P/EPS 9.50 10.60 11.95 24.19 11.86 16.85 11.65 -12.74%
EY 10.53 9.43 8.37 4.13 8.43 5.93 8.58 14.67%
DY 3.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.67 0.49 0.40 0.41 27.54%

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