[LBALUM] QoQ TTM Result on 31-Jul-2011 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 26.9%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 366,009 359,213 361,155 354,209 355,304 362,253 371,089 -0.91%
PBT 10,426 12,690 13,426 13,293 11,482 8,388 8,332 16.13%
Tax -1,507 -2,958 -3,092 -2,986 -2,726 -1,095 -1,516 -0.39%
NP 8,919 9,732 10,334 10,307 8,756 7,293 6,816 19.65%
-
NP to SH 8,919 10,472 11,157 11,111 8,756 7,293 6,816 19.65%
-
Tax Rate 14.45% 23.31% 23.03% 22.46% 23.74% 13.05% 18.19% -
Total Cost 357,090 349,481 350,821 343,902 346,548 354,960 364,273 -1.32%
-
Net Worth 213,697 210,622 212,611 211,444 207,579 205,915 207,028 2.13%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 4,415 4,324 4,324 4,324 4,324 4,584 4,584 -2.47%
Div Payout % 49.51% 41.30% 38.76% 38.92% 49.39% 62.87% 67.27% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 213,697 210,622 212,611 211,444 207,579 205,915 207,028 2.13%
NOSH 248,486 248,486 247,222 248,758 247,118 248,090 249,431 -0.25%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 2.44% 2.71% 2.86% 2.91% 2.46% 2.01% 1.84% -
ROE 4.17% 4.97% 5.25% 5.25% 4.22% 3.54% 3.29% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 147.30 144.97 146.09 142.39 143.78 146.02 148.77 -0.66%
EPS 3.59 4.23 4.51 4.47 3.54 2.94 2.73 20.04%
DPS 1.75 1.75 1.75 1.75 1.75 1.85 1.84 -3.29%
NAPS 0.86 0.85 0.86 0.85 0.84 0.83 0.83 2.39%
Adjusted Per Share Value based on latest NOSH - 248,758
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 84.17 82.61 83.05 81.46 81.71 83.31 85.34 -0.91%
EPS 2.05 2.41 2.57 2.56 2.01 1.68 1.57 19.48%
DPS 1.02 0.99 0.99 0.99 0.99 1.05 1.05 -1.91%
NAPS 0.4914 0.4844 0.4889 0.4862 0.4774 0.4735 0.4761 2.13%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.38 0.39 0.42 0.42 0.45 0.47 0.50 -
P/RPS 0.26 0.27 0.29 0.29 0.31 0.32 0.34 -16.38%
P/EPS 10.59 9.23 9.31 9.40 12.70 15.99 18.30 -30.57%
EY 9.45 10.84 10.75 10.63 7.87 6.25 5.47 44.02%
DY 4.61 4.49 4.17 4.17 3.89 3.93 3.68 16.22%
P/NAPS 0.44 0.46 0.49 0.49 0.54 0.57 0.60 -18.69%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 28/03/12 20/12/11 29/09/11 30/06/11 24/03/11 16/12/10 -
Price 0.38 0.39 0.38 0.37 0.44 0.44 0.47 -
P/RPS 0.26 0.27 0.26 0.26 0.31 0.30 0.32 -12.93%
P/EPS 10.59 9.23 8.42 8.28 12.42 14.97 17.20 -27.64%
EY 9.45 10.84 11.88 12.07 8.05 6.68 5.81 38.34%
DY 4.61 4.49 4.61 4.73 3.98 4.20 3.91 11.61%
P/NAPS 0.44 0.46 0.44 0.44 0.52 0.53 0.57 -15.86%

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