[LBALUM] QoQ Quarter Result on 31-Jan-2008 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 7.23%
YoY- 57.39%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 99,484 106,287 95,967 86,214 84,727 87,560 79,788 15.76%
PBT 3,034 4,886 4,812 6,272 5,976 4,217 1,382 68.51%
Tax -419 -897 925 -636 -720 -462 309 -
NP 2,615 3,989 5,737 5,636 5,256 3,755 1,691 33.55%
-
NP to SH 2,615 3,989 5,737 5,636 5,256 3,755 1,691 33.55%
-
Tax Rate 13.81% 18.36% -19.22% 10.14% 12.05% 10.96% -22.36% -
Total Cost 96,869 102,298 90,230 80,578 79,471 83,805 78,097 15.36%
-
Net Worth 189,276 188,300 186,266 178,763 173,547 174,072 168,136 8.17%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 4,346 - - - 4,327 -
Div Payout % - - 75.76% - - - 255.89% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 189,276 188,300 186,266 178,763 173,547 174,072 168,136 8.17%
NOSH 249,047 247,763 248,354 248,281 247,924 248,675 247,260 0.47%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 2.63% 3.75% 5.98% 6.54% 6.20% 4.29% 2.12% -
ROE 1.38% 2.12% 3.08% 3.15% 3.03% 2.16% 1.01% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 39.95 42.90 38.64 34.72 34.17 35.21 32.27 15.22%
EPS 1.05 1.61 2.31 2.27 2.12 1.51 0.68 33.41%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.76 0.76 0.75 0.72 0.70 0.70 0.68 7.66%
Adjusted Per Share Value based on latest NOSH - 248,281
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 22.88 24.44 22.07 19.83 19.48 20.14 18.35 15.76%
EPS 0.60 0.92 1.32 1.30 1.21 0.86 0.39 33.09%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.4353 0.433 0.4283 0.4111 0.3991 0.4003 0.3867 8.17%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.35 0.42 0.44 0.49 0.55 0.68 0.60 -
P/RPS 0.88 0.98 1.14 1.41 1.61 1.93 1.86 -39.14%
P/EPS 33.33 26.09 19.05 21.59 25.94 45.03 87.73 -47.39%
EY 3.00 3.83 5.25 4.63 3.85 2.22 1.14 90.05%
DY 0.00 0.00 3.98 0.00 0.00 0.00 2.92 -
P/NAPS 0.46 0.55 0.59 0.68 0.79 0.97 0.88 -34.98%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 15/12/08 29/09/08 01/07/08 28/03/08 17/12/07 25/09/07 29/06/07 -
Price 0.31 0.40 0.41 0.43 0.48 0.51 0.56 -
P/RPS 0.78 0.93 1.06 1.24 1.40 1.45 1.74 -41.28%
P/EPS 29.52 24.84 17.75 18.94 22.64 33.77 81.88 -49.18%
EY 3.39 4.03 5.63 5.28 4.42 2.96 1.22 97.03%
DY 0.00 0.00 4.27 0.00 0.00 0.00 3.13 -
P/NAPS 0.41 0.53 0.55 0.60 0.69 0.73 0.82 -36.87%

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