[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -47.4%
YoY- 104.62%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 366,009 271,092 188,993 96,607 355,304 267,183 183,142 58.72%
PBT 10,425 9,253 7,072 4,471 11,482 8,045 5,128 60.54%
Tax -1,507 -1,102 -1,048 -669 -2,726 -870 -682 69.73%
NP 8,918 8,151 6,024 3,802 8,756 7,175 4,446 59.11%
-
NP to SH 8,918 8,891 6,847 4,606 8,756 7,175 4,446 59.11%
-
Tax Rate 14.46% 11.91% 14.82% 14.96% 23.74% 10.81% 13.30% -
Total Cost 357,091 262,941 182,969 92,805 346,548 260,008 178,696 58.71%
-
Net Worth 213,634 211,515 213,442 211,444 208,983 206,064 206,155 2.40%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 4,347 - - - 4,353 - - -
Div Payout % 48.75% - - - 49.72% - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 213,634 211,515 213,442 211,444 208,983 206,064 206,155 2.40%
NOSH 248,486 248,841 248,189 248,758 248,789 248,269 248,379 0.02%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 2.44% 3.01% 3.19% 3.94% 2.46% 2.69% 2.43% -
ROE 4.17% 4.20% 3.21% 2.18% 4.19% 3.48% 2.16% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 147.34 108.94 76.15 38.84 142.81 107.62 73.73 58.72%
EPS 3.59 3.28 2.42 1.53 3.52 2.89 1.79 59.10%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.86 0.85 0.86 0.85 0.84 0.83 0.83 2.39%
Adjusted Per Share Value based on latest NOSH - 248,758
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 84.17 62.34 43.46 22.22 81.71 61.44 42.12 58.71%
EPS 2.05 2.04 1.57 1.06 2.01 1.65 1.02 59.32%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.4913 0.4864 0.4908 0.4862 0.4806 0.4739 0.4741 2.40%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.38 0.39 0.42 0.42 0.45 0.47 0.50 -
P/RPS 0.26 0.36 0.55 1.08 0.32 0.44 0.68 -47.35%
P/EPS 10.90 10.92 15.22 22.68 12.79 16.26 27.93 -46.62%
EY 9.18 9.16 6.57 4.41 7.82 6.15 3.58 87.45%
DY 0.00 0.00 0.00 0.00 3.89 0.00 0.00 -
P/NAPS 0.41 0.46 0.49 0.49 0.54 0.57 0.60 -22.43%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 28/03/12 20/12/11 29/09/11 30/06/11 24/03/11 16/12/10 -
Price 0.38 0.39 0.38 0.37 0.44 0.44 0.47 -
P/RPS 0.26 0.36 0.50 0.95 0.31 0.41 0.64 -45.17%
P/EPS 10.90 10.92 13.77 19.98 12.50 15.22 26.26 -44.38%
EY 9.18 9.16 7.26 5.00 8.00 6.57 3.81 79.82%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.41 0.46 0.44 0.44 0.52 0.53 0.57 -19.73%

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