[LBALUM] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -28.02%
YoY- -39.8%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 354,209 355,304 362,253 371,089 366,177 347,031 329,641 4.92%
PBT 13,293 11,482 8,388 8,332 10,971 14,537 17,337 -16.26%
Tax -2,986 -2,726 -1,095 -1,516 -1,502 -1,983 -1,577 53.23%
NP 10,307 8,756 7,293 6,816 9,469 12,554 15,760 -24.71%
-
NP to SH 11,111 8,756 7,293 6,816 9,469 12,554 15,760 -20.83%
-
Tax Rate 22.46% 23.74% 13.05% 18.19% 13.69% 13.64% 9.10% -
Total Cost 343,902 346,548 354,960 364,273 356,708 334,477 313,881 6.29%
-
Net Worth 211,444 207,579 205,915 207,028 205,310 214,839 197,978 4.49%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 4,324 4,324 4,584 4,584 4,584 4,584 - -
Div Payout % 38.92% 49.39% 62.87% 67.27% 48.42% 36.52% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 211,444 207,579 205,915 207,028 205,310 214,839 197,978 4.49%
NOSH 248,758 247,118 248,090 249,431 247,362 261,999 247,472 0.34%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 2.91% 2.46% 2.01% 1.84% 2.59% 3.62% 4.78% -
ROE 5.25% 4.22% 3.54% 3.29% 4.61% 5.84% 7.96% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 142.39 143.78 146.02 148.77 148.03 132.45 133.20 4.56%
EPS 4.47 3.54 2.94 2.73 3.83 4.79 6.37 -21.08%
DPS 1.75 1.75 1.85 1.84 1.85 1.75 0.00 -
NAPS 0.85 0.84 0.83 0.83 0.83 0.82 0.80 4.13%
Adjusted Per Share Value based on latest NOSH - 249,431
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 81.46 81.71 83.31 85.34 84.21 79.80 75.81 4.92%
EPS 2.56 2.01 1.68 1.57 2.18 2.89 3.62 -20.67%
DPS 0.99 0.99 1.05 1.05 1.05 1.05 0.00 -
NAPS 0.4862 0.4774 0.4735 0.4761 0.4721 0.4941 0.4553 4.48%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.42 0.45 0.47 0.50 0.48 0.56 0.53 -
P/RPS 0.29 0.31 0.32 0.34 0.32 0.42 0.40 -19.34%
P/EPS 9.40 12.70 15.99 18.30 12.54 11.69 8.32 8.50%
EY 10.63 7.87 6.25 5.47 7.97 8.56 12.02 -7.88%
DY 4.17 3.89 3.93 3.68 3.86 3.12 0.00 -
P/NAPS 0.49 0.54 0.57 0.60 0.58 0.68 0.66 -18.05%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 30/06/11 24/03/11 16/12/10 30/09/10 30/06/10 30/03/10 -
Price 0.37 0.44 0.44 0.47 0.47 0.48 0.53 -
P/RPS 0.26 0.31 0.30 0.32 0.32 0.36 0.40 -25.02%
P/EPS 8.28 12.42 14.97 17.20 12.28 10.02 8.32 -0.32%
EY 12.07 8.05 6.68 5.81 8.14 9.98 12.02 0.27%
DY 4.73 3.98 4.20 3.91 3.94 3.65 0.00 -
P/NAPS 0.44 0.52 0.53 0.57 0.57 0.59 0.66 -23.74%

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