[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -21.73%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 354,848 369,556 411,542 425,148 354,469 344,669 344,574 1.97%
PBT 9,011 7,822 15,840 19,544 21,279 21,953 20,386 -42.00%
Tax -1,268 -1,932 -2,632 -3,588 -893 -2,424 -2,364 -34.00%
NP 7,743 5,890 13,208 15,956 20,386 19,529 18,022 -43.09%
-
NP to SH 7,743 5,890 13,208 15,956 20,386 19,529 18,022 -43.09%
-
Tax Rate 14.07% 24.70% 16.62% 18.36% 4.20% 11.04% 11.60% -
Total Cost 347,105 363,665 398,334 409,192 334,083 325,140 326,552 4.15%
-
Net Worth 188,615 186,151 188,685 188,300 186,457 178,743 173,765 5.62%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - 4,350 - - -
Div Payout % - - - - 21.34% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 188,615 186,151 188,685 188,300 186,457 178,743 173,765 5.62%
NOSH 248,178 248,202 248,270 247,763 248,609 248,254 248,236 -0.01%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.18% 1.59% 3.21% 3.75% 5.75% 5.67% 5.23% -
ROE 4.11% 3.16% 7.00% 8.47% 10.93% 10.93% 10.37% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 142.98 148.89 165.76 171.59 142.58 138.84 138.81 1.99%
EPS 3.12 2.37 5.32 6.44 8.20 7.87 7.26 -43.08%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.76 0.75 0.76 0.76 0.75 0.72 0.70 5.64%
Adjusted Per Share Value based on latest NOSH - 247,763
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 81.72 85.11 94.78 97.91 81.64 79.38 79.36 1.97%
EPS 1.78 1.36 3.04 3.67 4.70 4.50 4.15 -43.15%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.4344 0.4287 0.4346 0.4337 0.4294 0.4117 0.4002 5.62%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.35 0.31 0.35 0.42 0.44 0.49 0.55 -
P/RPS 0.24 0.21 0.21 0.24 0.31 0.35 0.40 -28.88%
P/EPS 11.22 13.06 6.58 6.52 5.37 6.23 7.58 29.91%
EY 8.91 7.66 15.20 15.33 18.64 16.05 13.20 -23.06%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.46 0.41 0.46 0.55 0.59 0.68 0.79 -30.29%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 30/03/09 15/12/08 29/09/08 01/07/08 28/03/08 17/12/07 -
Price 0.37 0.30 0.31 0.40 0.41 0.43 0.48 -
P/RPS 0.26 0.20 0.19 0.23 0.29 0.31 0.35 -17.99%
P/EPS 11.86 12.64 5.83 6.21 5.00 5.47 6.61 47.71%
EY 8.43 7.91 17.16 16.10 20.00 18.29 15.13 -32.31%
DY 0.00 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.53 0.55 0.60 0.69 -20.41%

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