[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 19.11%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 426,136 428,440 390,743 390,973 387,844 394,728 366,009 10.64%
PBT 25,052 24,032 18,191 17,477 15,150 13,092 10,425 79.12%
Tax -3,008 -2,744 -1,223 -2,898 -3,024 -1,528 -1,507 58.32%
NP 22,044 21,288 16,968 14,578 12,126 11,564 8,918 82.51%
-
NP to SH 22,044 21,288 16,968 14,857 12,474 12,448 8,918 82.51%
-
Tax Rate 12.01% 11.42% 6.72% 16.58% 19.96% 11.67% 14.46% -
Total Cost 404,092 407,152 373,775 376,394 375,718 383,164 357,091 8.56%
-
Net Worth 250,725 246,001 241,031 233,576 233,576 231,091 213,634 11.23%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - 4,347 -
Div Payout % - - - - - - 48.75% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 250,725 246,001 241,031 233,576 233,576 231,091 213,634 11.23%
NOSH 248,243 248,486 248,486 248,486 248,486 248,486 248,486 -0.06%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.17% 4.97% 4.34% 3.73% 3.13% 2.93% 2.44% -
ROE 8.79% 8.65% 7.04% 6.36% 5.34% 5.39% 4.17% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 171.66 172.42 157.25 157.34 156.08 158.85 147.34 10.69%
EPS 8.88 8.56 6.83 5.87 4.88 4.64 3.59 82.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
NAPS 1.01 0.99 0.97 0.94 0.94 0.93 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 98.00 98.53 89.86 89.91 89.19 90.77 84.17 10.64%
EPS 5.07 4.90 3.90 3.42 2.87 2.86 2.05 82.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.5766 0.5657 0.5543 0.5371 0.5371 0.5314 0.4913 11.23%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.515 0.49 0.36 0.35 0.36 0.35 0.38 -
P/RPS 0.30 0.28 0.23 0.22 0.23 0.22 0.26 9.98%
P/EPS 5.80 5.72 5.27 5.85 7.17 6.99 10.90 -34.25%
EY 17.24 17.48 18.97 17.08 13.94 14.31 9.18 52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.37 0.37 0.38 0.38 0.41 15.61%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 11/12/13 27/09/13 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 -
Price 0.52 0.515 0.465 0.35 0.34 0.35 0.38 -
P/RPS 0.30 0.30 0.30 0.22 0.22 0.22 0.26 9.98%
P/EPS 5.86 6.01 6.81 5.85 6.77 6.99 10.90 -33.80%
EY 17.08 16.64 14.69 17.08 14.76 14.31 9.18 51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.37 0.36 0.38 0.41 15.61%

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