[LBALUM] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -22.92%
YoY- -61.81%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 366,009 355,304 347,031 354,847 354,468 318,872 256,191 6.12%
PBT 10,426 11,482 14,537 9,010 21,239 15,701 18,230 -8.88%
Tax -1,507 -2,726 -1,983 -1,268 -966 -2,038 -2,982 -10.74%
NP 8,919 8,756 12,554 7,742 20,273 13,663 15,248 -8.54%
-
NP to SH 8,919 8,756 12,554 7,742 20,273 13,663 14,748 -8.03%
-
Tax Rate 14.45% 23.74% 13.64% 14.07% 4.55% 12.98% 16.36% -
Total Cost 357,090 346,548 334,477 347,105 334,195 305,209 240,943 6.77%
-
Net Worth 213,697 207,579 214,839 188,536 186,266 168,136 124,340 9.43%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,415 4,324 4,584 - 4,346 4,327 4,351 0.24%
Div Payout % 49.51% 49.39% 36.52% - 21.44% 31.67% 29.51% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 213,697 207,579 214,839 188,536 186,266 168,136 124,340 9.43%
NOSH 248,486 247,118 261,999 248,074 248,354 247,260 124,340 12.21%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.44% 2.46% 3.62% 2.18% 5.72% 4.28% 5.95% -
ROE 4.17% 4.22% 5.84% 4.11% 10.88% 8.13% 11.86% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 147.30 143.78 132.45 143.04 142.73 128.96 206.04 -5.43%
EPS 3.59 3.54 4.79 3.12 8.16 5.53 11.86 -18.04%
DPS 1.75 1.75 1.75 0.00 1.75 1.75 3.50 -10.90%
NAPS 0.86 0.84 0.82 0.76 0.75 0.68 1.00 -2.48%
Adjusted Per Share Value based on latest NOSH - 248,074
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 84.17 81.71 79.80 81.60 81.51 73.33 58.91 6.12%
EPS 2.05 2.01 2.89 1.78 4.66 3.14 3.39 -8.03%
DPS 1.02 0.99 1.05 0.00 1.00 1.00 1.00 0.33%
NAPS 0.4914 0.4774 0.4941 0.4336 0.4283 0.3867 0.2859 9.43%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 - -
Price 0.38 0.45 0.56 0.35 0.44 0.60 0.00 -
P/RPS 0.26 0.31 0.42 0.24 0.31 0.47 0.00 -
P/EPS 10.59 12.70 11.69 11.21 5.39 10.86 0.00 -
EY 9.45 7.87 8.56 8.92 18.55 9.21 0.00 -
DY 4.61 3.89 3.12 0.00 3.98 2.92 0.00 -
P/NAPS 0.44 0.54 0.68 0.46 0.59 0.88 0.00 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 30/06/11 30/06/10 30/06/09 01/07/08 29/06/07 29/06/06 -
Price 0.38 0.44 0.48 0.37 0.41 0.56 0.00 -
P/RPS 0.26 0.31 0.36 0.26 0.29 0.43 0.00 -
P/EPS 10.59 12.42 10.02 11.86 5.02 10.13 0.00 -
EY 9.45 8.05 9.98 8.43 19.91 9.87 0.00 -
DY 4.61 3.98 3.65 0.00 4.27 3.12 0.00 -
P/NAPS 0.44 0.52 0.59 0.49 0.55 0.82 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