[LBALUM] QoQ TTM 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- -43.78%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 308,160 327,116 354,847 373,134 387,952 373,195 354,468 -8.88%
PBT 12,423 10,350 9,010 10,641 18,966 21,908 21,239 -29.99%
Tax -1,101 -1,261 -1,268 -597 -1,100 -1,401 -966 9.08%
NP 11,322 9,089 7,742 10,044 17,866 20,507 20,273 -32.11%
-
NP to SH 11,322 9,089 7,742 10,044 17,866 20,507 20,273 -32.11%
-
Tax Rate 8.86% 12.18% 14.07% 5.61% 5.80% 6.39% 4.55% -
Total Cost 296,838 318,027 347,105 363,090 370,086 352,688 334,195 -7.57%
-
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 4,346 4,346 4,346 -
Div Payout % - - - 43.27% 24.33% 21.19% 21.44% -
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 3.67% 2.78% 2.18% 2.69% 4.61% 5.49% 5.72% -
ROE 5.76% 4.70% 4.11% 5.39% 9.44% 10.89% 10.88% -
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 123.95 131.80 143.04 150.21 155.77 150.63 142.73 -8.95%
EPS 4.55 3.66 3.12 4.04 7.17 8.28 8.16 -32.18%
DPS 0.00 0.00 0.00 1.75 1.75 1.75 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 70.87 75.22 81.60 85.81 89.22 85.82 81.51 -8.88%
EPS 2.60 2.09 1.78 2.31 4.11 4.72 4.66 -32.15%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.4517 0.4452 0.4336 0.4284 0.4353 0.433 0.4283 3.59%
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 0.44 0.30 0.24 0.21 0.22 0.28 0.31 26.21%
P/EPS 11.86 10.92 11.21 7.67 4.88 5.07 5.39 68.92%
EY 8.43 9.16 8.92 13.04 20.50 19.71 18.55 -40.80%
DY 0.00 0.00 0.00 5.65 5.00 4.17 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 0.40 0.39 0.26 0.20 0.20 0.27 0.29 23.83%
P/EPS 10.76 14.20 11.86 7.42 4.32 4.83 5.02 66.01%
EY 9.29 7.04 8.43 13.48 23.14 20.69 19.91 -39.75%
DY 0.00 0.00 0.00 5.83 5.65 4.38 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