[LBALUM] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 39.2%
YoY- 56.91%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 388,146 359,213 362,253 329,641 373,134 338,289 316,335 3.46%
PBT 14,271 12,690 8,388 17,337 10,641 17,847 20,065 -5.51%
Tax -2,578 -2,958 -1,095 -1,577 -597 -1,509 -3,847 -6.44%
NP 11,693 9,732 7,293 15,760 10,044 16,338 16,218 -5.30%
-
NP to SH 11,902 10,472 7,293 15,760 10,044 16,338 16,218 -5.02%
-
Tax Rate 18.06% 23.31% 13.05% 9.10% 5.61% 8.46% 19.17% -
Total Cost 376,453 349,481 354,960 313,881 363,090 321,951 300,117 3.84%
-
Net Worth 233,576 210,622 205,915 197,978 186,306 178,763 124,340 11.06%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 4,415 4,324 4,584 - 4,346 4,327 4,351 0.24%
Div Payout % 37.10% 41.30% 62.87% - 43.27% 26.48% 26.83% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 233,576 210,622 205,915 197,978 186,306 178,763 124,340 11.06%
NOSH 248,486 248,486 248,090 247,472 248,409 248,281 124,237 12.23%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 3.01% 2.71% 2.01% 4.78% 2.69% 4.83% 5.13% -
ROE 5.10% 4.97% 3.54% 7.96% 5.39% 9.14% 13.04% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 156.20 144.97 146.02 133.20 150.21 136.25 254.41 -7.80%
EPS 4.79 4.23 2.94 6.37 4.04 6.58 13.04 -15.35%
DPS 1.75 1.75 1.85 0.00 1.75 1.75 3.50 -10.90%
NAPS 0.94 0.85 0.83 0.80 0.75 0.72 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 247,472
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 89.39 82.73 83.43 75.92 85.94 77.91 72.85 3.46%
EPS 2.74 2.41 1.68 3.63 2.31 3.76 3.74 -5.04%
DPS 1.02 1.00 1.06 0.00 1.00 1.00 1.00 0.33%
NAPS 0.5379 0.4851 0.4742 0.456 0.4291 0.4117 0.2864 11.06%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.35 0.39 0.47 0.53 0.31 0.49 0.51 -
P/RPS 0.22 0.27 0.32 0.40 0.21 0.36 0.20 1.59%
P/EPS 7.31 9.23 15.99 8.32 7.67 7.45 3.91 10.98%
EY 13.69 10.84 6.25 12.02 13.04 13.43 25.57 -9.88%
DY 5.00 4.49 3.93 0.00 5.65 3.57 6.86 -5.13%
P/NAPS 0.37 0.46 0.57 0.66 0.41 0.68 0.51 -5.20%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 28/03/08 30/03/07 -
Price 0.35 0.39 0.44 0.53 0.30 0.43 0.51 -
P/RPS 0.22 0.27 0.30 0.40 0.20 0.32 0.20 1.59%
P/EPS 7.31 9.23 14.97 8.32 7.42 6.53 3.91 10.98%
EY 13.69 10.84 6.68 12.02 13.48 15.30 25.57 -9.88%
DY 5.00 4.49 4.20 0.00 5.83 4.07 6.86 -5.13%
P/NAPS 0.37 0.46 0.53 0.66 0.40 0.60 0.51 -5.20%

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