[LBALUM] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 9.33%
YoY- -12.53%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 373,195 354,468 338,289 339,456 324,323 318,872 316,335 11.66%
PBT 21,908 21,239 17,847 16,050 14,845 15,701 20,065 6.03%
Tax -1,401 -966 -1,509 -1,767 -1,781 -2,038 -3,847 -49.03%
NP 20,507 20,273 16,338 14,283 13,064 13,663 16,218 16.94%
-
NP to SH 20,507 20,273 16,338 14,283 13,064 13,663 16,218 16.94%
-
Tax Rate 6.39% 4.55% 8.46% 11.01% 12.00% 12.98% 19.17% -
Total Cost 352,688 334,195 321,951 325,173 311,259 305,209 300,117 11.37%
-
Net Worth 188,300 186,266 178,763 173,547 174,072 168,136 124,340 31.90%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 4,346 4,346 4,327 4,327 4,327 4,327 4,351 -0.07%
Div Payout % 21.19% 21.44% 26.48% 30.30% 33.12% 31.67% 26.83% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 188,300 186,266 178,763 173,547 174,072 168,136 124,340 31.90%
NOSH 247,763 248,354 248,281 247,924 248,675 247,260 124,237 58.50%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.49% 5.72% 4.83% 4.21% 4.03% 4.28% 5.13% -
ROE 10.89% 10.88% 9.14% 8.23% 7.50% 8.13% 13.04% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 150.63 142.73 136.25 136.92 130.42 128.96 254.41 -29.51%
EPS 8.28 8.16 6.58 5.76 5.25 5.53 13.04 -26.14%
DPS 1.75 1.75 1.75 1.75 1.74 1.75 3.50 -37.03%
NAPS 0.76 0.75 0.72 0.70 0.70 0.68 1.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 247,924
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 85.95 81.64 77.91 78.18 74.69 73.44 72.85 11.66%
EPS 4.72 4.67 3.76 3.29 3.01 3.15 3.74 16.79%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.4337 0.429 0.4117 0.3997 0.4009 0.3872 0.2864 31.90%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.42 0.44 0.49 0.55 0.68 0.60 0.51 -
P/RPS 0.28 0.31 0.36 0.40 0.52 0.47 0.20 25.17%
P/EPS 5.07 5.39 7.45 9.55 12.94 10.86 3.91 18.92%
EY 19.71 18.55 13.43 10.47 7.73 9.21 25.57 -15.94%
DY 4.17 3.98 3.57 3.17 2.56 2.92 6.86 -28.26%
P/NAPS 0.55 0.59 0.68 0.79 0.97 0.88 0.51 5.16%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 01/07/08 28/03/08 17/12/07 25/09/07 29/06/07 30/03/07 -
Price 0.40 0.41 0.43 0.48 0.51 0.56 0.51 -
P/RPS 0.27 0.29 0.32 0.35 0.39 0.43 0.20 22.17%
P/EPS 4.83 5.02 6.53 8.33 9.71 10.13 3.91 15.14%
EY 20.69 19.91 15.30 12.00 10.30 9.87 25.57 -13.17%
DY 4.38 4.27 4.07 3.64 3.41 3.12 6.86 -25.87%
P/NAPS 0.53 0.55 0.60 0.69 0.73 0.82 0.51 2.59%

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