[LBALUM] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -183.59%
YoY- -138.79%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 80,528 78,556 77,680 71,396 99,484 106,287 95,967 -11.00%
PBT 5,107 6,226 3,143 -2,053 3,034 4,886 4,812 4.03%
Tax -259 -890 181 -133 -419 -897 925 -
NP 4,848 5,336 3,324 -2,186 2,615 3,989 5,737 -10.59%
-
NP to SH 4,848 5,336 3,324 -2,186 2,615 3,989 5,737 -10.59%
-
Tax Rate 5.07% 14.29% -5.76% - 13.81% 18.36% -19.22% -
Total Cost 75,680 73,220 74,356 73,582 96,869 102,298 90,230 -11.03%
-
Net Worth 196,406 193,585 188,536 186,306 189,276 188,300 186,266 3.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - 4,346 -
Div Payout % - - - - - - 75.76% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 196,406 193,585 188,536 186,306 189,276 188,300 186,266 3.58%
NOSH 248,615 248,186 248,074 248,409 249,047 247,763 248,354 0.06%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.02% 6.79% 4.28% -3.06% 2.63% 3.75% 5.98% -
ROE 2.47% 2.76% 1.76% -1.17% 1.38% 2.12% 3.08% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 32.39 31.65 31.31 28.74 39.95 42.90 38.64 -11.06%
EPS 1.95 2.15 1.34 -0.88 1.05 1.61 2.31 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
NAPS 0.79 0.78 0.76 0.75 0.76 0.76 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 248,409
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 18.55 18.09 17.89 16.44 22.91 24.48 22.10 -10.98%
EPS 1.12 1.23 0.77 -0.50 0.60 0.92 1.32 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.4523 0.4458 0.4342 0.4291 0.4359 0.4337 0.429 3.57%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.54 0.40 0.35 0.31 0.35 0.42 0.44 -
P/RPS 1.67 1.26 1.12 1.08 0.88 0.98 1.14 28.89%
P/EPS 27.69 18.60 26.12 -35.23 33.33 26.09 19.05 28.22%
EY 3.61 5.38 3.83 -2.84 3.00 3.83 5.25 -22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
P/NAPS 0.68 0.51 0.46 0.41 0.46 0.55 0.59 9.89%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 21/12/09 29/09/09 30/06/09 30/03/09 15/12/08 29/09/08 01/07/08 -
Price 0.49 0.52 0.37 0.30 0.31 0.40 0.41 -
P/RPS 1.51 1.64 1.18 1.04 0.78 0.93 1.06 26.52%
P/EPS 25.13 24.19 27.61 -34.09 29.52 24.84 17.75 26.00%
EY 3.98 4.13 3.62 -2.93 3.39 4.03 5.63 -20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 0.62 0.67 0.49 0.40 0.41 0.53 0.55 8.29%

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