[LBALUM] QoQ TTM 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- 14.39%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 387,952 373,195 354,468 338,289 339,456 324,323 318,872 13.89%
PBT 18,966 21,908 21,239 17,847 16,050 14,845 15,701 13.35%
Tax -1,100 -1,401 -966 -1,509 -1,767 -1,781 -2,038 -33.58%
NP 17,866 20,507 20,273 16,338 14,283 13,064 13,663 19.48%
-
NP to SH 17,866 20,507 20,273 16,338 14,283 13,064 13,663 19.48%
-
Tax Rate 5.80% 6.39% 4.55% 8.46% 11.01% 12.00% 12.98% -
Total Cost 370,086 352,688 334,195 321,951 325,173 311,259 305,209 13.64%
-
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 4,346 4,346 4,327 4,327 4,327 4,327 0.29%
Div Payout % 24.33% 21.19% 21.44% 26.48% 30.30% 33.12% 31.67% -
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 4.61% 5.49% 5.72% 4.83% 4.21% 4.03% 4.28% -
ROE 9.44% 10.89% 10.88% 9.14% 8.23% 7.50% 8.13% -
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 155.77 150.63 142.73 136.25 136.92 130.42 128.96 13.35%
EPS 7.17 8.28 8.16 6.58 5.76 5.25 5.53 18.81%
DPS 1.75 1.75 1.75 1.75 1.75 1.74 1.75 0.00%
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 89.22 85.82 81.51 77.79 78.06 74.58 73.33 13.90%
EPS 4.11 4.72 4.66 3.76 3.28 3.00 3.14 19.56%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 0.22 0.28 0.31 0.36 0.40 0.52 0.47 -39.57%
P/EPS 4.88 5.07 5.39 7.45 9.55 12.94 10.86 -41.19%
EY 20.50 19.71 18.55 13.43 10.47 7.73 9.21 70.06%
DY 5.00 4.17 3.98 3.57 3.17 2.56 2.92 42.89%
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 0.20 0.27 0.29 0.32 0.35 0.39 0.43 -39.82%
P/EPS 4.32 4.83 5.02 6.53 8.33 9.71 10.13 -43.19%
EY 23.14 20.69 19.91 15.30 12.00 10.30 9.87 76.02%
DY 5.65 4.38 4.27 4.07 3.64 3.41 3.12 48.30%
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