[LBALUM] QoQ Cumulative 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- 65.56%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 78,556 354,848 277,167 205,771 106,287 354,469 258,502 -54.83%
PBT 6,226 9,011 5,867 7,920 4,886 21,279 16,465 -47.73%
Tax -890 -1,268 -1,449 -1,316 -897 -893 -1,818 -37.91%
NP 5,336 7,743 4,418 6,604 3,989 20,386 14,647 -49.02%
-
NP to SH 5,336 7,743 4,418 6,604 3,989 20,386 14,647 -49.02%
-
Tax Rate 14.29% 14.07% 24.70% 16.62% 18.36% 4.20% 11.04% -
Total Cost 73,220 347,105 272,749 199,167 102,298 334,083 243,855 -55.19%
-
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 2.76% 4.11% 2.37% 3.50% 2.12% 10.93% 8.19% -
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 31.65 142.98 111.67 82.88 42.90 142.58 104.13 -54.82%
EPS 2.15 3.12 1.78 2.66 1.61 8.20 5.90 -49.01%
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 18.07 81.60 63.74 47.32 24.44 81.52 59.45 -54.82%
EPS 1.23 1.78 1.02 1.52 0.92 4.69 3.37 -48.95%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4452 0.4337 0.4281 0.4339 0.433 0.4288 0.411 5.47%
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 1.26 0.24 0.28 0.42 0.98 0.31 0.47 93.09%
P/EPS 18.60 11.22 17.42 13.16 26.09 5.37 8.31 71.19%
EY 5.38 8.91 5.74 7.60 3.83 18.64 12.04 -41.58%
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 1.64 0.26 0.27 0.37 0.93 0.29 0.41 152.19%
P/EPS 24.19 11.86 16.85 11.65 24.84 5.00 7.29 122.63%
EY 4.13 8.43 5.93 8.58 4.03 20.00 13.72 -55.11%
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