[LBALUM] YoY Annualized Quarter 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- -1.24%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 426,136 387,844 377,986 366,284 318,168 411,542 344,574 3.60%
PBT 25,052 15,150 14,144 10,256 22,664 15,840 20,386 3.49%
Tax -3,008 -3,024 -2,096 -1,364 -2,300 -2,632 -2,364 4.09%
NP 22,044 12,126 12,048 8,892 20,364 13,208 18,022 3.41%
-
NP to SH 22,044 12,474 13,694 8,892 20,364 13,208 18,022 3.41%
-
Tax Rate 12.01% 19.96% 14.82% 13.30% 10.15% 16.62% 11.60% -
Total Cost 404,092 375,718 365,938 357,392 297,804 398,334 326,552 3.61%
-
Net Worth 250,725 233,576 213,442 206,155 196,189 188,685 173,765 6.29%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 250,725 233,576 213,442 206,155 196,189 188,685 173,765 6.29%
NOSH 248,243 248,486 248,189 248,379 248,341 248,270 248,236 0.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.17% 3.13% 3.19% 2.43% 6.40% 3.21% 5.23% -
ROE 8.79% 5.34% 6.42% 4.31% 10.38% 7.00% 10.37% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 171.66 156.08 152.30 147.47 128.12 165.76 138.81 3.60%
EPS 8.88 4.88 4.84 3.58 8.20 5.32 7.26 3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.94 0.86 0.83 0.79 0.76 0.70 6.29%
Adjusted Per Share Value based on latest NOSH - 249,431
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 98.14 89.32 87.05 84.36 73.28 94.78 79.36 3.60%
EPS 5.08 2.87 3.15 2.05 4.69 3.04 4.15 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5774 0.5379 0.4916 0.4748 0.4518 0.4346 0.4002 6.29%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.515 0.36 0.42 0.50 0.54 0.35 0.55 -
P/RPS 0.30 0.23 0.28 0.34 0.42 0.21 0.40 -4.67%
P/EPS 5.80 7.17 7.61 13.97 6.59 6.58 7.58 -4.35%
EY 17.24 13.94 13.14 7.16 15.19 15.20 13.20 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 0.49 0.60 0.68 0.46 0.79 -7.02%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 11/12/13 19/12/12 20/12/11 16/12/10 21/12/09 15/12/08 17/12/07 -
Price 0.52 0.34 0.38 0.47 0.49 0.31 0.48 -
P/RPS 0.30 0.22 0.25 0.32 0.38 0.19 0.35 -2.53%
P/EPS 5.86 6.77 6.89 13.13 5.98 5.83 6.61 -1.98%
EY 17.08 14.76 14.52 7.62 16.73 17.16 15.13 2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.44 0.57 0.62 0.41 0.69 -4.90%

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