[LBALUM] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 39.2%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 371,089 366,177 347,031 329,641 308,160 327,116 354,847 3.02%
PBT 8,332 10,971 14,537 17,337 12,423 10,350 9,010 -5.06%
Tax -1,516 -1,502 -1,983 -1,577 -1,101 -1,261 -1,268 12.61%
NP 6,816 9,469 12,554 15,760 11,322 9,089 7,742 -8.12%
-
NP to SH 6,816 9,469 12,554 15,760 11,322 9,089 7,742 -8.12%
-
Tax Rate 18.19% 13.69% 13.64% 9.10% 8.86% 12.18% 14.07% -
Total Cost 364,273 356,708 334,477 313,881 296,838 318,027 347,105 3.26%
-
Net Worth 207,028 205,310 214,839 197,978 196,406 193,585 188,536 6.41%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 4,584 4,584 4,584 - - - - -
Div Payout % 67.27% 48.42% 36.52% - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 207,028 205,310 214,839 197,978 196,406 193,585 188,536 6.41%
NOSH 249,431 247,362 261,999 247,472 248,615 248,186 248,074 0.36%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.84% 2.59% 3.62% 4.78% 3.67% 2.78% 2.18% -
ROE 3.29% 4.61% 5.84% 7.96% 5.76% 4.70% 4.11% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 148.77 148.03 132.45 133.20 123.95 131.80 143.04 2.64%
EPS 2.73 3.83 4.79 6.37 4.55 3.66 3.12 -8.49%
DPS 1.84 1.85 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.80 0.79 0.78 0.76 6.03%
Adjusted Per Share Value based on latest NOSH - 247,472
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 85.34 84.21 79.80 75.81 70.87 75.22 81.60 3.02%
EPS 1.57 2.18 2.89 3.62 2.60 2.09 1.78 -8.00%
DPS 1.05 1.05 1.05 0.00 0.00 0.00 0.00 -
NAPS 0.4761 0.4721 0.4941 0.4553 0.4517 0.4452 0.4336 6.41%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.50 0.48 0.56 0.53 0.54 0.40 0.35 -
P/RPS 0.34 0.32 0.42 0.40 0.44 0.30 0.24 26.05%
P/EPS 18.30 12.54 11.69 8.32 11.86 10.92 11.21 38.51%
EY 5.47 7.97 8.56 12.02 8.43 9.16 8.92 -27.75%
DY 3.68 3.86 3.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.68 0.66 0.68 0.51 0.46 19.32%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 16/12/10 30/09/10 30/06/10 30/03/10 21/12/09 29/09/09 30/06/09 -
Price 0.47 0.47 0.48 0.53 0.49 0.52 0.37 -
P/RPS 0.32 0.32 0.36 0.40 0.40 0.39 0.26 14.80%
P/EPS 17.20 12.28 10.02 8.32 10.76 14.20 11.86 28.03%
EY 5.81 8.14 9.98 12.02 9.29 7.04 8.43 -21.92%
DY 3.91 3.94 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.59 0.66 0.62 0.67 0.49 10.57%

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