[LBALUM] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -24.57%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 355,304 362,253 371,089 366,177 347,031 329,641 308,160 9.98%
PBT 11,482 8,388 8,332 10,971 14,537 17,337 12,423 -5.12%
Tax -2,726 -1,095 -1,516 -1,502 -1,983 -1,577 -1,101 83.32%
NP 8,756 7,293 6,816 9,469 12,554 15,760 11,322 -15.78%
-
NP to SH 8,756 7,293 6,816 9,469 12,554 15,760 11,322 -15.78%
-
Tax Rate 23.74% 13.05% 18.19% 13.69% 13.64% 9.10% 8.86% -
Total Cost 346,548 354,960 364,273 356,708 334,477 313,881 296,838 10.90%
-
Net Worth 207,579 205,915 207,028 205,310 214,839 197,978 196,406 3.76%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 4,324 4,584 4,584 4,584 4,584 - - -
Div Payout % 49.39% 62.87% 67.27% 48.42% 36.52% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 207,579 205,915 207,028 205,310 214,839 197,978 196,406 3.76%
NOSH 247,118 248,090 249,431 247,362 261,999 247,472 248,615 -0.40%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 2.46% 2.01% 1.84% 2.59% 3.62% 4.78% 3.67% -
ROE 4.22% 3.54% 3.29% 4.61% 5.84% 7.96% 5.76% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 143.78 146.02 148.77 148.03 132.45 133.20 123.95 10.42%
EPS 3.54 2.94 2.73 3.83 4.79 6.37 4.55 -15.44%
DPS 1.75 1.85 1.84 1.85 1.75 0.00 0.00 -
NAPS 0.84 0.83 0.83 0.83 0.82 0.80 0.79 4.18%
Adjusted Per Share Value based on latest NOSH - 247,362
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 81.71 83.31 85.34 84.21 79.80 75.81 70.87 9.98%
EPS 2.01 1.68 1.57 2.18 2.89 3.62 2.60 -15.80%
DPS 0.99 1.05 1.05 1.05 1.05 0.00 0.00 -
NAPS 0.4774 0.4735 0.4761 0.4721 0.4941 0.4553 0.4517 3.76%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.45 0.47 0.50 0.48 0.56 0.53 0.54 -
P/RPS 0.31 0.32 0.34 0.32 0.42 0.40 0.44 -20.87%
P/EPS 12.70 15.99 18.30 12.54 11.69 8.32 11.86 4.68%
EY 7.87 6.25 5.47 7.97 8.56 12.02 8.43 -4.49%
DY 3.89 3.93 3.68 3.86 3.12 0.00 0.00 -
P/NAPS 0.54 0.57 0.60 0.58 0.68 0.66 0.68 -14.28%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 24/03/11 16/12/10 30/09/10 30/06/10 30/03/10 21/12/09 -
Price 0.44 0.44 0.47 0.47 0.48 0.53 0.49 -
P/RPS 0.31 0.30 0.32 0.32 0.36 0.40 0.40 -15.66%
P/EPS 12.42 14.97 17.20 12.28 10.02 8.32 10.76 10.06%
EY 8.05 6.68 5.81 8.14 9.98 12.02 9.29 -9.13%
DY 3.98 4.20 3.91 3.94 3.65 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.57 0.59 0.66 0.62 -11.09%

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