[LBALUM] QoQ TTM 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- 17.4%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 347,031 329,641 308,160 327,116 354,847 373,134 387,952 -7.18%
PBT 14,537 17,337 12,423 10,350 9,010 10,641 18,966 -16.28%
Tax -1,983 -1,577 -1,101 -1,261 -1,268 -597 -1,100 48.28%
NP 12,554 15,760 11,322 9,089 7,742 10,044 17,866 -21.01%
-
NP to SH 12,554 15,760 11,322 9,089 7,742 10,044 17,866 -21.01%
-
Tax Rate 13.64% 9.10% 8.86% 12.18% 14.07% 5.61% 5.80% -
Total Cost 334,477 313,881 296,838 318,027 347,105 363,090 370,086 -6.53%
-
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 - - - - 4,346 4,346 3.62%
Div Payout % 36.52% - - - - 43.27% 24.33% -
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 3.62% 4.78% 3.67% 2.78% 2.18% 2.69% 4.61% -
ROE 5.84% 7.96% 5.76% 4.70% 4.11% 5.39% 9.44% -
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 132.45 133.20 123.95 131.80 143.04 150.21 155.77 -10.27%
EPS 4.79 6.37 4.55 3.66 3.12 4.04 7.17 -23.63%
DPS 1.75 0.00 0.00 0.00 0.00 1.75 1.75 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 79.92 75.92 70.97 75.34 81.72 85.94 89.35 -7.18%
EPS 2.89 3.63 2.61 2.09 1.78 2.31 4.11 -20.97%
DPS 1.06 0.00 0.00 0.00 0.00 1.00 1.00 3.97%
NAPS 0.4948 0.456 0.4523 0.4458 0.4342 0.4291 0.4359 8.84%
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 0.42 0.40 0.44 0.30 0.24 0.21 0.22 54.07%
P/EPS 11.69 8.32 11.86 10.92 11.21 7.67 4.88 79.31%
EY 8.56 12.02 8.43 9.16 8.92 13.04 20.50 -44.22%
DY 3.12 0.00 0.00 0.00 0.00 5.65 5.00 -27.04%
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 0.36 0.40 0.40 0.39 0.26 0.20 0.20 48.13%
P/EPS 10.02 8.32 10.76 14.20 11.86 7.42 4.32 75.49%
EY 9.98 12.02 9.29 7.04 8.43 13.48 23.14 -43.00%
DY 3.65 0.00 0.00 0.00 0.00 5.83 5.65 -25.32%
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