[LBALUM] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -55.4%
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 361,456 356,244 335,948 369,556 344,669 318,778 236,730 7.30%
PBT 12,337 10,726 18,924 7,822 21,953 19,092 16,538 -4.76%
Tax -1,469 -1,160 -2,345 -1,932 -2,424 -3,129 0 -
NP 10,868 9,566 16,578 5,890 19,529 15,962 16,538 -6.75%
-
NP to SH 11,854 9,566 16,578 5,890 19,529 15,962 14,057 -2.79%
-
Tax Rate 11.91% 10.81% 12.39% 24.70% 11.04% 16.39% 0.00% -
Total Cost 350,588 346,677 319,369 363,665 325,140 302,816 220,192 8.05%
-
Net Worth 211,515 206,063 198,943 186,151 178,743 124,340 156,468 5.15%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 211,515 206,063 198,943 186,151 178,743 124,340 156,468 5.15%
NOSH 248,841 248,269 248,679 248,202 248,254 124,237 124,181 12.27%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 3.01% 2.69% 4.93% 1.59% 5.67% 5.01% 6.99% -
ROE 5.60% 4.64% 8.33% 3.16% 10.93% 12.84% 8.98% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 145.26 143.49 135.09 148.89 138.84 256.38 190.63 -4.42%
EPS 4.37 3.85 6.67 2.37 7.87 6.43 11.32 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.80 0.75 0.72 1.00 1.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 248,409
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 83.25 82.05 77.37 85.11 79.38 73.42 54.52 7.30%
EPS 2.73 2.20 3.82 1.36 4.50 3.68 3.24 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4746 0.4582 0.4287 0.4117 0.2864 0.3604 5.14%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 - -
Price 0.39 0.47 0.53 0.31 0.49 0.51 0.00 -
P/RPS 0.27 0.33 0.39 0.21 0.35 0.20 0.00 -
P/EPS 8.19 12.20 7.95 13.06 6.23 3.97 0.00 -
EY 12.22 8.20 12.58 7.66 16.05 25.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.66 0.41 0.68 0.51 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 24/03/11 30/03/10 30/03/09 28/03/08 30/03/07 30/03/06 -
Price 0.39 0.44 0.53 0.30 0.43 0.51 0.00 -
P/RPS 0.27 0.31 0.39 0.20 0.31 0.20 0.00 -
P/EPS 8.19 11.42 7.95 12.64 5.47 3.97 0.00 -
EY 12.22 8.76 12.58 7.91 18.29 25.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.66 0.40 0.60 0.51 0.00 -

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