[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
16-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- -1.24%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 386,428 355,304 356,244 366,284 390,808 347,031 335,948 9.81%
PBT 17,884 11,482 10,726 10,256 10,640 14,536 18,924 -3.70%
Tax -2,676 -2,726 -1,160 -1,364 -1,636 -1,984 -2,345 9.22%
NP 15,208 8,756 9,566 8,892 9,004 12,552 16,578 -5.60%
-
NP to SH 18,424 8,756 9,566 8,892 9,004 12,552 16,578 7.31%
-
Tax Rate 14.96% 23.74% 10.81% 13.30% 15.38% 13.65% 12.39% -
Total Cost 371,220 346,548 346,677 357,392 381,804 334,479 319,369 10.58%
-
Net Worth 211,444 208,983 206,063 206,155 205,310 201,139 198,943 4.15%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 4,353 - - - 4,345 - -
Div Payout % - 49.72% - - - 34.62% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 211,444 208,983 206,063 206,155 205,310 201,139 198,943 4.15%
NOSH 248,758 248,789 248,269 248,379 247,362 248,320 248,679 0.02%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.94% 2.46% 2.69% 2.43% 2.30% 3.62% 4.93% -
ROE 8.71% 4.19% 4.64% 4.31% 4.39% 6.24% 8.33% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 155.34 142.81 143.49 147.47 157.99 139.75 135.09 9.78%
EPS 6.12 3.52 3.85 3.58 3.64 5.05 6.67 -5.59%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.85 0.84 0.83 0.83 0.83 0.81 0.80 4.13%
Adjusted Per Share Value based on latest NOSH - 249,431
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 89.00 81.83 82.05 84.36 90.01 79.92 77.37 9.81%
EPS 4.24 2.02 2.20 2.05 2.07 2.89 3.82 7.22%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.487 0.4813 0.4746 0.4748 0.4728 0.4632 0.4582 4.15%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.42 0.45 0.47 0.50 0.48 0.56 0.53 -
P/RPS 0.27 0.32 0.33 0.34 0.30 0.40 0.39 -21.79%
P/EPS 5.67 12.79 12.20 13.97 13.19 11.08 7.95 -20.22%
EY 17.63 7.82 8.20 7.16 7.58 9.03 12.58 25.30%
DY 0.00 3.89 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.49 0.54 0.57 0.60 0.58 0.69 0.66 -18.05%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 30/06/11 24/03/11 16/12/10 30/09/10 30/06/10 30/03/10 -
Price 0.37 0.44 0.44 0.47 0.47 0.48 0.53 -
P/RPS 0.24 0.31 0.31 0.32 0.30 0.34 0.39 -27.71%
P/EPS 5.00 12.50 11.42 13.13 12.91 9.50 7.95 -26.65%
EY 20.02 8.00 8.76 7.62 7.74 10.53 12.58 36.42%
DY 0.00 3.98 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.44 0.52 0.53 0.57 0.57 0.59 0.66 -23.74%

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