[LBALUM] QoQ Annualized Quarter 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- -24.29%
YoY- 62.11%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 356,244 366,284 390,808 347,031 335,948 318,168 314,224 8.70%
PBT 10,726 10,256 10,640 14,536 18,924 22,664 24,904 -42.88%
Tax -1,160 -1,364 -1,636 -1,984 -2,345 -2,300 -3,560 -52.55%
NP 9,566 8,892 9,004 12,552 16,578 20,364 21,344 -41.34%
-
NP to SH 9,566 8,892 9,004 12,552 16,578 20,364 21,344 -41.34%
-
Tax Rate 10.81% 13.30% 15.38% 13.65% 12.39% 10.15% 14.29% -
Total Cost 346,677 357,392 381,804 334,479 319,369 297,804 292,880 11.86%
-
Net Worth 206,063 206,155 205,310 201,139 198,943 196,189 193,585 4.24%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - 4,345 - - - -
Div Payout % - - - 34.62% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 206,063 206,155 205,310 201,139 198,943 196,189 193,585 4.24%
NOSH 248,269 248,379 247,362 248,320 248,679 248,341 248,186 0.02%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.69% 2.43% 2.30% 3.62% 4.93% 6.40% 6.79% -
ROE 4.64% 4.31% 4.39% 6.24% 8.33% 10.38% 11.03% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 143.49 147.47 157.99 139.75 135.09 128.12 126.61 8.67%
EPS 3.85 3.58 3.64 5.05 6.67 8.20 8.60 -41.39%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.83 0.81 0.80 0.79 0.78 4.21%
Adjusted Per Share Value based on latest NOSH - 261,999
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 82.05 84.36 90.01 79.92 77.37 73.28 72.37 8.70%
EPS 2.20 2.05 2.07 2.89 3.82 4.69 4.92 -41.43%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.4746 0.4748 0.4728 0.4632 0.4582 0.4518 0.4458 4.24%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.47 0.50 0.48 0.56 0.53 0.54 0.40 -
P/RPS 0.33 0.34 0.30 0.40 0.39 0.42 0.32 2.06%
P/EPS 12.20 13.97 13.19 11.08 7.95 6.59 4.65 89.89%
EY 8.20 7.16 7.58 9.03 12.58 15.19 21.50 -47.31%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.58 0.69 0.66 0.68 0.51 7.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 24/03/11 16/12/10 30/09/10 30/06/10 30/03/10 21/12/09 29/09/09 -
Price 0.44 0.47 0.47 0.48 0.53 0.49 0.52 -
P/RPS 0.31 0.32 0.30 0.34 0.39 0.38 0.41 -16.96%
P/EPS 11.42 13.13 12.91 9.50 7.95 5.98 6.05 52.55%
EY 8.76 7.62 7.74 10.53 12.58 16.73 16.54 -34.46%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.57 0.59 0.66 0.62 0.67 -14.43%

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