[LBALUM] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
21-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -4.59%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 387,844 377,986 366,284 318,168 411,542 344,574 303,406 4.17%
PBT 15,150 14,144 10,256 22,664 15,840 20,386 19,688 -4.26%
Tax -3,024 -2,096 -1,364 -2,300 -2,632 -2,364 -2,906 0.66%
NP 12,126 12,048 8,892 20,364 13,208 18,022 16,782 -5.26%
-
NP to SH 12,474 13,694 8,892 20,364 13,208 18,022 16,782 -4.81%
-
Tax Rate 19.96% 14.82% 13.30% 10.15% 16.62% 11.60% 14.76% -
Total Cost 375,718 365,938 357,392 297,804 398,334 326,552 286,624 4.61%
-
Net Worth 233,576 213,442 206,155 196,189 188,685 173,765 124,311 11.07%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 233,576 213,442 206,155 196,189 188,685 173,765 124,311 11.07%
NOSH 248,486 248,189 248,379 248,341 248,270 248,236 124,311 12.22%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.13% 3.19% 2.43% 6.40% 3.21% 5.23% 5.53% -
ROE 5.34% 6.42% 4.31% 10.38% 7.00% 10.37% 13.50% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 156.08 152.30 147.47 128.12 165.76 138.81 244.07 -7.17%
EPS 4.88 4.84 3.58 8.20 5.32 7.26 6.76 -5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.83 0.79 0.76 0.70 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 248,615
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 89.32 87.05 84.36 73.28 94.78 79.36 69.88 4.17%
EPS 2.87 3.15 2.05 4.69 3.04 4.15 3.86 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.4916 0.4748 0.4518 0.4346 0.4002 0.2863 11.07%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.36 0.42 0.50 0.54 0.35 0.55 0.42 -
P/RPS 0.23 0.28 0.34 0.42 0.21 0.40 0.17 5.16%
P/EPS 7.17 7.61 13.97 6.59 6.58 7.58 3.11 14.92%
EY 13.94 13.14 7.16 15.19 15.20 13.20 32.14 -12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.60 0.68 0.46 0.79 0.42 -1.65%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 20/12/11 16/12/10 21/12/09 15/12/08 17/12/07 12/12/06 -
Price 0.34 0.38 0.47 0.49 0.31 0.48 0.41 -
P/RPS 0.22 0.25 0.32 0.38 0.19 0.35 0.17 4.38%
P/EPS 6.77 6.89 13.13 5.98 5.83 6.61 3.04 14.26%
EY 14.76 14.52 7.62 16.73 17.16 15.13 32.93 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.57 0.62 0.41 0.69 0.41 -2.14%

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