[LBALUM] QoQ 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- 60.53%
YoY- 33.77%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 95,070 92,877 80,528 78,556 77,680 71,396 99,484 -2.98%
PBT 343 2,861 5,107 6,226 3,143 -2,053 3,034 -76.71%
Tax -225 -609 -259 -890 181 -133 -419 -34.00%
NP 118 2,252 4,848 5,336 3,324 -2,186 2,615 -87.39%
-
NP to SH 118 2,252 4,848 5,336 3,324 -2,186 2,615 -87.39%
-
Tax Rate 65.60% 21.29% 5.07% 14.29% -5.76% - 13.81% -
Total Cost 94,952 90,625 75,680 73,220 74,356 73,582 96,869 -1.32%
-
Net Worth 214,839 197,978 196,406 193,585 188,536 186,306 189,276 8.83%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 4,584 - - - - - - -
Div Payout % 3,885.59% - - - - - - -
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 214,839 197,978 196,406 193,585 188,536 186,306 189,276 8.83%
NOSH 261,999 247,472 248,615 248,186 248,074 248,409 249,047 3.44%
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 0.12% 2.42% 6.02% 6.79% 4.28% -3.06% 2.63% -
ROE 0.05% 1.14% 2.47% 2.76% 1.76% -1.17% 1.38% -
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 36.29 37.53 32.39 31.65 31.31 28.74 39.95 -6.22%
EPS 0.05 0.91 1.95 2.15 1.34 -0.88 1.05 -86.93%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.79 0.78 0.76 0.75 0.76 5.21%
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 21.86 21.36 18.52 18.07 17.86 16.42 22.88 -3.00%
EPS 0.03 0.52 1.11 1.23 0.76 -0.50 0.60 -86.50%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4941 0.4553 0.4517 0.4452 0.4336 0.4284 0.4353 8.83%
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 1.54 1.41 1.67 1.26 1.12 1.08 0.88 45.36%
P/EPS 1,243.39 58.24 27.69 18.60 26.12 -35.23 33.33 1023.89%
EY 0.08 1.72 3.61 5.38 3.83 -2.84 3.00 -91.13%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.68 0.51 0.46 0.41 0.46 29.86%
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 1.32 1.41 1.51 1.64 1.18 1.04 0.78 42.14%
P/EPS 1,065.76 58.24 25.13 24.19 27.61 -34.09 29.52 999.54%
EY 0.09 1.72 3.98 4.13 3.62 -2.93 3.39 -91.15%
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