[LBALUM] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 31.45%
YoY- -62.02%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 366,009 355,304 347,031 354,848 354,469 318,872 254,799 6.21%
PBT 10,425 11,482 14,536 9,011 21,279 15,701 18,150 -8.81%
Tax -1,507 -2,726 -1,984 -1,268 -893 -2,038 -3,361 -12.50%
NP 8,918 8,756 12,552 7,743 20,386 13,663 14,789 -8.07%
-
NP to SH 8,918 8,756 12,552 7,743 20,386 13,663 14,789 -8.07%
-
Tax Rate 14.46% 23.74% 13.65% 14.07% 4.20% 12.98% 18.52% -
Total Cost 357,091 346,548 334,479 347,105 334,083 305,209 240,010 6.83%
-
Net Worth 213,634 208,983 201,139 188,615 186,457 169,103 80,747 17.58%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,347 4,353 4,345 - 4,350 4,351 4,347 0.00%
Div Payout % 48.75% 49.72% 34.62% - 21.34% 31.85% 29.40% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 213,634 208,983 201,139 188,615 186,457 169,103 80,747 17.58%
NOSH 248,486 248,789 248,320 248,178 248,609 248,682 124,226 12.23%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.44% 2.46% 3.62% 2.18% 5.75% 4.28% 5.80% -
ROE 4.17% 4.19% 6.24% 4.11% 10.93% 8.08% 18.32% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 147.34 142.81 139.75 142.98 142.58 128.22 205.11 -5.35%
EPS 3.59 3.52 5.05 3.12 8.20 5.50 5.95 -8.06%
DPS 1.75 1.75 1.75 0.00 1.75 1.75 3.50 -10.90%
NAPS 0.86 0.84 0.81 0.76 0.75 0.68 0.65 4.77%
Adjusted Per Share Value based on latest NOSH - 248,074
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 84.29 81.83 79.92 81.72 81.64 73.44 58.68 6.21%
EPS 2.05 2.02 2.89 1.78 4.70 3.15 3.41 -8.12%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.492 0.4813 0.4632 0.4344 0.4294 0.3895 0.186 17.58%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 - -
Price 0.38 0.45 0.56 0.35 0.44 0.60 0.00 -
P/RPS 0.26 0.32 0.40 0.24 0.31 0.47 0.00 -
P/EPS 10.90 12.79 11.08 11.22 5.37 10.92 0.00 -
EY 9.18 7.82 9.03 8.91 18.64 9.16 0.00 -
DY 0.00 3.89 3.13 0.00 3.98 2.92 0.00 -
P/NAPS 0.41 0.54 0.69 0.46 0.59 0.88 0.00 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 30/06/11 30/06/10 30/06/09 01/07/08 29/06/07 29/06/06 -
Price 0.38 0.44 0.48 0.37 0.41 0.56 0.00 -
P/RPS 0.26 0.31 0.34 0.26 0.29 0.44 0.00 -
P/EPS 10.90 12.50 9.50 11.86 5.00 10.19 0.00 -
EY 9.18 8.00 10.53 8.43 20.00 9.81 0.00 -
DY 0.00 3.98 3.65 0.00 4.27 3.13 0.00 -
P/NAPS 0.41 0.52 0.59 0.49 0.55 0.82 0.00 -

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