[LBALUM] YoY Cumulative 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- 22.12%
YoY- 181.44%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 293,230 271,092 267,183 251,961 277,167 258,502 239,084 3.45%
PBT 13,108 9,253 8,045 14,193 5,867 16,465 14,319 -1.46%
Tax -2,174 -1,102 -870 -1,759 -1,449 -1,818 -2,347 -1.26%
NP 10,934 8,151 7,175 12,434 4,418 14,647 11,972 -1.49%
-
NP to SH 11,143 8,891 7,175 12,434 4,418 14,647 11,972 -1.18%
-
Tax Rate 16.59% 11.91% 10.81% 12.39% 24.70% 11.04% 16.39% -
Total Cost 282,296 262,941 260,008 239,527 272,749 243,855 227,112 3.68%
-
Net Worth 233,576 211,515 206,064 198,944 186,151 178,743 124,340 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 233,576 211,515 206,064 198,944 186,151 178,743 124,340 11.06%
NOSH 248,486 248,841 248,269 248,680 248,202 248,254 124,237 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 4.77% 4.20% 3.48% 6.25% 2.37% 8.19% 9.63% -
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 118.01 108.94 107.62 101.32 111.67 104.13 192.28 -7.80%
EPS 4.40 3.28 2.89 5.00 1.78 5.90 4.82 -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 67.53 62.43 61.53 58.03 63.83 59.53 55.06 3.45%
EPS 2.57 2.05 1.65 2.86 1.02 3.37 2.76 -1.18%
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 0.30 0.36 0.44 0.52 0.28 0.47 0.27 1.76%
P/EPS 7.80 10.92 16.26 10.60 17.42 8.31 5.30 6.64%
EY 12.81 9.16 6.15 9.43 5.74 12.04 18.88 -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 0.30 0.36 0.41 0.52 0.27 0.41 0.27 1.76%
P/EPS 7.80 10.92 15.22 10.60 16.85 7.29 5.30 6.64%
EY 12.81 9.16 6.57 9.43 5.93 13.72 18.88 -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