[LBALUM] YoY 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- -9.15%
YoY- 85.39%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
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 95,239 92,386 85,440 80,528 99,484 84,727 69,594 5.36%
PBT 4,302 2,601 2,468 5,107 3,034 5,976 4,771 -1.70%
Tax -1,130 -379 -273 -259 -419 -720 -734 7.44%
NP 3,172 2,222 2,195 4,848 2,615 5,256 4,037 -3.93%
-
NP to SH 3,125 2,241 2,195 4,848 2,615 5,256 4,037 -4.17%
-
Tax Rate 26.27% 14.57% 11.06% 5.07% 13.81% 12.05% 15.38% -
Total Cost 92,067 90,164 83,245 75,680 96,869 79,471 65,557 5.81%
-
Net Worth 233,576 212,611 207,028 196,406 189,276 173,547 124,215 11.08%
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 233,576 212,611 207,028 196,406 189,276 173,547 124,215 11.08%
NOSH 248,486 247,222 249,431 248,615 249,047 247,924 124,215 12.23%
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 3.33% 2.41% 2.57% 6.02% 2.63% 6.20% 5.80% -
ROE 1.34% 1.05% 1.06% 2.47% 1.38% 3.03% 3.25% -
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 38.33 37.37 34.25 32.39 39.95 34.17 56.03 -6.12%
EPS 1.28 0.89 0.88 1.95 1.05 2.12 1.62 -3.84%
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 21.90 21.25 19.65 18.52 22.88 19.48 16.00 5.36%
EPS 0.72 0.52 0.50 1.11 0.60 1.21 0.93 -4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.4889 0.4761 0.4517 0.4353 0.3991 0.2857 11.08%
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 0.94 1.12 1.46 1.67 0.88 1.61 0.75 3.83%
P/EPS 28.63 46.33 56.82 27.69 33.33 25.94 12.92 14.16%
EY 3.49 2.16 1.76 3.61 3.00 3.85 7.74 -12.42%
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 0.89 1.02 1.37 1.51 0.78 1.40 0.73 3.35%
P/EPS 27.04 41.92 53.41 25.13 29.52 22.64 12.62 13.52%
EY 3.70 2.39 1.87 3.98 3.39 4.42 7.93 -11.92%
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