[LBALUM] QoQ TTM Result on 30-Apr-2011 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 20.06%
YoY- -30.25%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 359,213 361,155 354,209 355,304 362,253 371,089 366,177 -1.26%
PBT 12,690 13,426 13,293 11,482 8,388 8,332 10,971 10.16%
Tax -2,958 -3,092 -2,986 -2,726 -1,095 -1,516 -1,502 56.92%
NP 9,732 10,334 10,307 8,756 7,293 6,816 9,469 1.83%
-
NP to SH 10,472 11,157 11,111 8,756 7,293 6,816 9,469 6.92%
-
Tax Rate 23.31% 23.03% 22.46% 23.74% 13.05% 18.19% 13.69% -
Total Cost 349,481 350,821 343,902 346,548 354,960 364,273 356,708 -1.35%
-
Net Worth 210,622 212,611 211,444 207,579 205,915 207,028 205,310 1.71%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 4,324 4,324 4,324 4,324 4,584 4,584 4,584 -3.80%
Div Payout % 41.30% 38.76% 38.92% 49.39% 62.87% 67.27% 48.42% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 210,622 212,611 211,444 207,579 205,915 207,028 205,310 1.71%
NOSH 248,486 247,222 248,758 247,118 248,090 249,431 247,362 0.30%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 2.71% 2.86% 2.91% 2.46% 2.01% 1.84% 2.59% -
ROE 4.97% 5.25% 5.25% 4.22% 3.54% 3.29% 4.61% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 144.97 146.09 142.39 143.78 146.02 148.77 148.03 -1.37%
EPS 4.23 4.51 4.47 3.54 2.94 2.73 3.83 6.82%
DPS 1.75 1.75 1.75 1.75 1.85 1.84 1.85 -3.62%
NAPS 0.85 0.86 0.85 0.84 0.83 0.83 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 247,118
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 82.73 83.18 81.58 81.83 83.43 85.46 84.33 -1.26%
EPS 2.41 2.57 2.56 2.02 1.68 1.57 2.18 6.89%
DPS 1.00 1.00 1.00 1.00 1.06 1.06 1.06 -3.79%
NAPS 0.4851 0.4897 0.487 0.4781 0.4742 0.4768 0.4728 1.72%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.39 0.42 0.42 0.45 0.47 0.50 0.48 -
P/RPS 0.27 0.29 0.29 0.31 0.32 0.34 0.32 -10.68%
P/EPS 9.23 9.31 9.40 12.70 15.99 18.30 12.54 -18.43%
EY 10.84 10.75 10.63 7.87 6.25 5.47 7.97 22.68%
DY 4.49 4.17 4.17 3.89 3.93 3.68 3.86 10.57%
P/NAPS 0.46 0.49 0.49 0.54 0.57 0.60 0.58 -14.28%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 20/12/11 29/09/11 30/06/11 24/03/11 16/12/10 30/09/10 -
Price 0.39 0.38 0.37 0.44 0.44 0.47 0.47 -
P/RPS 0.27 0.26 0.26 0.31 0.30 0.32 0.32 -10.68%
P/EPS 9.23 8.42 8.28 12.42 14.97 17.20 12.28 -17.28%
EY 10.84 11.88 12.07 8.05 6.68 5.81 8.14 20.97%
DY 4.49 4.61 4.73 3.98 4.20 3.91 3.94 9.07%
P/NAPS 0.46 0.44 0.44 0.52 0.53 0.57 0.57 -13.28%

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