[LBALUM] YoY TTM 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- 24.57%
YoY- -36.63%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 370,937 361,155 371,089 308,160 387,952 339,456 287,864 4.31%
PBT 10,922 13,426 8,332 12,423 18,966 16,050 19,782 -9.41%
Tax -1,971 -3,092 -1,516 -1,101 -1,100 -1,767 -2,953 -6.51%
NP 8,951 10,334 6,816 11,322 17,866 14,283 16,829 -9.97%
-
NP to SH 9,125 11,157 6,816 11,322 17,866 14,283 16,329 -9.23%
-
Tax Rate 18.05% 23.03% 18.19% 8.86% 5.80% 11.01% 14.93% -
Total Cost 361,986 350,821 364,273 296,838 370,086 325,173 271,035 4.93%
-
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 4,415 4,324 4,584 - 4,346 4,327 4,351 0.24%
Div Payout % 48.39% 38.76% 67.27% - 24.33% 30.30% 26.65% -
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 2.41% 2.86% 1.84% 3.67% 4.61% 4.21% 5.85% -
ROE 3.91% 5.25% 3.29% 5.76% 9.44% 8.23% 13.15% -
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 149.28 146.09 148.77 123.95 155.77 136.92 231.75 -7.06%
EPS 3.67 4.51 2.73 4.55 7.17 5.76 13.15 -19.14%
DPS 1.75 1.75 1.84 0.00 1.75 1.75 3.50 -10.90%
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 85.43 83.18 85.46 70.97 89.35 78.18 66.30 4.31%
EPS 2.10 2.57 1.57 2.61 4.11 3.29 3.76 -9.24%
DPS 1.02 1.00 1.06 0.00 1.00 1.00 1.00 0.33%
NAPS 0.5379 0.4897 0.4768 0.4523 0.4359 0.3997 0.2861 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 0.24 0.29 0.34 0.44 0.22 0.40 0.18 4.90%
P/EPS 9.80 9.31 18.30 11.86 4.88 9.55 3.19 20.54%
EY 10.20 10.75 5.47 8.43 20.50 10.47 31.30 -17.03%
DY 4.86 4.17 3.68 0.00 5.00 3.17 8.33 -8.58%
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 0.23 0.26 0.32 0.40 0.20 0.35 0.18 4.16%
P/EPS 9.26 8.42 17.20 10.76 4.32 8.33 3.12 19.85%
EY 10.80 11.88 5.81 9.29 23.14 12.00 32.06 -16.57%
DY 5.15 4.61 3.91 0.00 5.65 3.64 8.54 -8.07%
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