[LBALUM] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
21-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -9.15%
YoY- 85.39%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 97,702 95,070 92,877 80,528 78,556 77,680 71,396 23.33%
PBT 2,660 343 2,861 5,107 6,226 3,143 -2,053 -
Tax -409 -225 -609 -259 -890 181 -133 111.90%
NP 2,251 118 2,252 4,848 5,336 3,324 -2,186 -
-
NP to SH 2,251 118 2,252 4,848 5,336 3,324 -2,186 -
-
Tax Rate 15.38% 65.60% 21.29% 5.07% 14.29% -5.76% - -
Total Cost 95,451 94,952 90,625 75,680 73,220 74,356 73,582 18.99%
-
Net Worth 205,310 214,839 197,978 196,406 193,585 188,536 186,306 6.70%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 4,584 - - - - - -
Div Payout % - 3,885.59% - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 205,310 214,839 197,978 196,406 193,585 188,536 186,306 6.70%
NOSH 247,362 261,999 247,472 248,615 248,186 248,074 248,409 -0.28%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.30% 0.12% 2.42% 6.02% 6.79% 4.28% -3.06% -
ROE 1.10% 0.05% 1.14% 2.47% 2.76% 1.76% -1.17% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 39.50 36.29 37.53 32.39 31.65 31.31 28.74 23.68%
EPS 0.91 0.05 0.91 1.95 2.15 1.34 -0.88 -
DPS 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.80 0.79 0.78 0.76 0.75 7.01%
Adjusted Per Share Value based on latest NOSH - 248,615
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 22.47 21.86 21.36 18.52 18.07 17.86 16.42 23.33%
EPS 0.52 0.03 0.52 1.11 1.23 0.76 -0.50 -
DPS 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4721 0.4941 0.4553 0.4517 0.4452 0.4336 0.4284 6.70%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.48 0.56 0.53 0.54 0.40 0.35 0.31 -
P/RPS 1.22 1.54 1.41 1.67 1.26 1.12 1.08 8.48%
P/EPS 52.75 1,243.39 58.24 27.69 18.60 26.12 -35.23 -
EY 1.90 0.08 1.72 3.61 5.38 3.83 -2.84 -
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.66 0.68 0.51 0.46 0.41 26.09%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 30/03/10 21/12/09 29/09/09 30/06/09 30/03/09 -
Price 0.47 0.48 0.53 0.49 0.52 0.37 0.30 -
P/RPS 1.19 1.32 1.41 1.51 1.64 1.18 1.04 9.42%
P/EPS 51.65 1,065.76 58.24 25.13 24.19 27.61 -34.09 -
EY 1.94 0.09 1.72 3.98 4.13 3.62 -2.93 -
DY 0.00 3.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.66 0.62 0.67 0.49 0.40 26.71%

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