[LBALUM] YoY TTM Result on 30-Apr-2010 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -20.34%
YoY- 62.15%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 390,742 366,009 355,304 347,031 354,847 354,468 318,872 3.44%
PBT 18,192 10,426 11,482 14,537 9,010 21,239 15,701 2.48%
Tax -1,222 -1,507 -2,726 -1,983 -1,268 -966 -2,038 -8.16%
NP 16,970 8,919 8,756 12,554 7,742 20,273 13,663 3.67%
-
NP to SH 17,179 8,919 8,756 12,554 7,742 20,273 13,663 3.88%
-
Tax Rate 6.72% 14.45% 23.74% 13.64% 14.07% 4.55% 12.98% -
Total Cost 373,772 357,090 346,548 334,477 347,105 334,195 305,209 3.43%
-
Net Worth 241,031 213,697 207,579 214,839 188,536 186,266 168,136 6.18%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - 4,415 4,324 4,584 - 4,346 4,327 -
Div Payout % - 49.51% 49.39% 36.52% - 21.44% 31.67% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 241,031 213,697 207,579 214,839 188,536 186,266 168,136 6.18%
NOSH 248,486 248,486 247,118 261,999 248,074 248,354 247,260 0.08%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 4.34% 2.44% 2.46% 3.62% 2.18% 5.72% 4.28% -
ROE 7.13% 4.17% 4.22% 5.84% 4.11% 10.88% 8.13% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 157.25 147.30 143.78 132.45 143.04 142.73 128.96 3.35%
EPS 6.91 3.59 3.54 4.79 3.12 8.16 5.53 3.77%
DPS 0.00 1.75 1.75 1.75 0.00 1.75 1.75 -
NAPS 0.97 0.86 0.84 0.82 0.76 0.75 0.68 6.09%
Adjusted Per Share Value based on latest NOSH - 261,999
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 89.86 84.17 81.71 79.80 81.60 81.51 73.33 3.44%
EPS 3.95 2.05 2.01 2.89 1.78 4.66 3.14 3.89%
DPS 0.00 1.02 0.99 1.05 0.00 1.00 1.00 -
NAPS 0.5543 0.4914 0.4774 0.4941 0.4336 0.4283 0.3867 6.17%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.36 0.38 0.45 0.56 0.35 0.44 0.60 -
P/RPS 0.23 0.26 0.31 0.42 0.24 0.31 0.47 -11.21%
P/EPS 5.21 10.59 12.70 11.69 11.21 5.39 10.86 -11.51%
EY 19.20 9.45 7.87 8.56 8.92 18.55 9.21 13.01%
DY 0.00 4.61 3.89 3.12 0.00 3.98 2.92 -
P/NAPS 0.37 0.44 0.54 0.68 0.46 0.59 0.88 -13.43%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 27/06/12 30/06/11 30/06/10 30/06/09 01/07/08 29/06/07 -
Price 0.465 0.38 0.44 0.48 0.37 0.41 0.56 -
P/RPS 0.30 0.26 0.31 0.36 0.26 0.29 0.43 -5.81%
P/EPS 6.73 10.59 12.42 10.02 11.86 5.02 10.13 -6.58%
EY 14.87 9.45 8.05 9.98 8.43 19.91 9.87 7.06%
DY 0.00 4.61 3.98 3.65 0.00 4.27 3.12 -
P/NAPS 0.48 0.44 0.52 0.59 0.49 0.55 0.82 -8.53%

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