[LBALUM] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -18.59%
YoY- 181.44%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 390,973 361,456 356,244 335,948 369,556 344,669 318,778 3.45%
PBT 17,477 12,337 10,726 18,924 7,822 21,953 19,092 -1.46%
Tax -2,898 -1,469 -1,160 -2,345 -1,932 -2,424 -3,129 -1.26%
NP 14,578 10,868 9,566 16,578 5,890 19,529 15,962 -1.49%
-
NP to SH 14,857 11,854 9,566 16,578 5,890 19,529 15,962 -1.18%
-
Tax Rate 16.58% 11.91% 10.81% 12.39% 24.70% 11.04% 16.39% -
Total Cost 376,394 350,588 346,677 319,369 363,665 325,140 302,816 3.68%
-
Net Worth 233,576 211,515 206,063 198,943 186,151 178,743 124,340 11.06%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 233,576 211,515 206,063 198,943 186,151 178,743 124,340 11.06%
NOSH 248,486 248,841 248,269 248,679 248,202 248,254 124,237 12.23%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 3.73% 3.01% 2.69% 4.93% 1.59% 5.67% 5.01% -
ROE 6.36% 5.60% 4.64% 8.33% 3.16% 10.93% 12.84% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 157.34 145.26 143.49 135.09 148.89 138.84 256.38 -7.80%
EPS 5.87 4.37 3.85 6.67 2.37 7.87 6.43 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.85 0.83 0.80 0.75 0.72 1.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 247,472
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 90.04 83.25 82.05 77.37 85.11 79.38 73.42 3.45%
EPS 3.42 2.73 2.20 3.82 1.36 4.50 3.68 -1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.4871 0.4746 0.4582 0.4287 0.4117 0.2864 11.06%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.35 0.39 0.47 0.53 0.31 0.49 0.51 -
P/RPS 0.22 0.27 0.33 0.39 0.21 0.35 0.20 1.59%
P/EPS 5.85 8.19 12.20 7.95 13.06 6.23 3.97 6.66%
EY 17.08 12.22 8.20 12.58 7.66 16.05 25.17 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.57 0.66 0.41 0.68 0.51 -5.20%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 28/03/08 30/03/07 -
Price 0.35 0.39 0.44 0.53 0.30 0.43 0.51 -
P/RPS 0.22 0.27 0.31 0.39 0.20 0.31 0.20 1.59%
P/EPS 5.85 8.19 11.42 7.95 12.64 5.47 3.97 6.66%
EY 17.08 12.22 8.76 12.58 7.91 18.29 25.17 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.53 0.66 0.40 0.60 0.51 -5.20%

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