[LBALUM] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 17.4%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 368,084 354,209 366,177 327,116 373,195 324,323 278,285 4.76%
PBT 9,224 13,293 10,971 10,350 21,908 14,845 19,184 -11.47%
Tax -1,220 -2,986 -1,502 -1,261 -1,401 -1,781 -2,987 -13.85%
NP 8,004 10,307 9,469 9,089 20,507 13,064 16,197 -11.07%
-
NP to SH 8,225 11,111 9,469 9,089 20,507 13,064 15,697 -10.20%
-
Tax Rate 13.23% 22.46% 13.69% 12.18% 6.39% 12.00% 15.57% -
Total Cost 360,080 343,902 356,708 318,027 352,688 311,259 262,088 5.43%
-
Net Worth 231,091 211,444 205,310 193,585 188,300 174,072 124,399 10.86%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,415 4,324 4,584 - 4,346 4,327 4,351 0.24%
Div Payout % 53.69% 38.92% 48.42% - 21.19% 33.12% 27.72% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 231,091 211,444 205,310 193,585 188,300 174,072 124,399 10.86%
NOSH 248,486 248,758 247,362 248,186 247,763 248,675 124,399 12.21%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 2.17% 2.91% 2.59% 2.78% 5.49% 4.03% 5.82% -
ROE 3.56% 5.25% 4.61% 4.70% 10.89% 7.50% 12.62% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 148.13 142.39 148.03 131.80 150.63 130.42 223.70 -6.63%
EPS 3.31 4.47 3.83 3.66 8.28 5.25 12.62 -19.97%
DPS 1.75 1.75 1.85 0.00 1.75 1.74 3.50 -10.90%
NAPS 0.93 0.85 0.83 0.78 0.76 0.70 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 248,186
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 84.77 81.58 84.33 75.34 85.95 74.69 64.09 4.76%
EPS 1.89 2.56 2.18 2.09 4.72 3.01 3.62 -10.25%
DPS 1.02 1.00 1.06 0.00 1.00 1.00 1.00 0.33%
NAPS 0.5322 0.487 0.4728 0.4458 0.4337 0.4009 0.2865 10.86%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 - -
Price 0.35 0.42 0.48 0.40 0.42 0.68 0.00 -
P/RPS 0.24 0.29 0.32 0.30 0.28 0.52 0.00 -
P/EPS 10.57 9.40 12.54 10.92 5.07 12.94 0.00 -
EY 9.46 10.63 7.97 9.16 19.71 7.73 0.00 -
DY 5.00 4.17 3.86 0.00 4.17 2.56 0.00 -
P/NAPS 0.38 0.49 0.58 0.51 0.55 0.97 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 29/09/11 30/09/10 29/09/09 29/09/08 25/09/07 29/09/06 -
Price 0.35 0.37 0.47 0.52 0.40 0.51 0.41 -
P/RPS 0.24 0.26 0.32 0.39 0.27 0.39 0.18 4.90%
P/EPS 10.57 8.28 12.28 14.20 4.83 9.71 3.25 21.69%
EY 9.46 12.07 8.14 7.04 20.69 10.30 30.78 -17.83%
DY 5.00 4.73 3.94 0.00 4.38 3.41 8.54 -8.52%
P/NAPS 0.38 0.44 0.57 0.67 0.53 0.73 0.41 -1.25%

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