[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 25.46%
YoY- 71.02%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 416,358 412,914 426,136 428,440 390,743 390,973 387,844 4.85%
PBT 24,943 24,780 25,052 24,032 18,191 17,477 15,150 39.55%
Tax -2,863 -3,576 -3,008 -2,744 -1,223 -2,898 -3,024 -3.59%
NP 22,080 21,204 22,044 21,288 16,968 14,578 12,126 49.27%
-
NP to SH 22,080 21,204 22,044 21,288 16,968 14,857 12,474 46.48%
-
Tax Rate 11.48% 14.43% 12.01% 11.42% 6.72% 16.58% 19.96% -
Total Cost 394,278 391,710 404,092 407,152 373,775 376,394 375,718 3.27%
-
Net Worth 258,425 253,455 250,725 246,001 241,031 233,576 233,576 6.99%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 4,969 - - - - - - -
Div Payout % 22.51% - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 258,425 253,455 250,725 246,001 241,031 233,576 233,576 6.99%
NOSH 248,486 248,486 248,243 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.30% 5.14% 5.17% 4.97% 4.34% 3.73% 3.13% -
ROE 8.54% 8.37% 8.79% 8.65% 7.04% 6.36% 5.34% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 167.56 166.17 171.66 172.42 157.25 157.34 156.08 4.85%
EPS 8.89 8.53 8.88 8.56 6.83 5.87 4.88 49.32%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 1.01 0.99 0.97 0.94 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 95.75 94.96 98.00 98.53 89.86 89.91 89.19 4.85%
EPS 5.08 4.88 5.07 4.90 3.90 3.42 2.87 46.47%
DPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.5829 0.5766 0.5657 0.5543 0.5371 0.5371 6.99%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.67 0.57 0.515 0.49 0.36 0.35 0.36 -
P/RPS 0.40 0.34 0.30 0.28 0.23 0.22 0.23 44.76%
P/EPS 7.54 6.68 5.80 5.72 5.27 5.85 7.17 3.42%
EY 13.26 14.97 17.24 17.48 18.97 17.08 13.94 -3.28%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.51 0.49 0.37 0.37 0.38 41.69%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 21/03/14 11/12/13 27/09/13 27/06/13 29/03/13 19/12/12 -
Price 0.71 0.615 0.52 0.515 0.465 0.35 0.34 -
P/RPS 0.42 0.37 0.30 0.30 0.30 0.22 0.22 54.07%
P/EPS 7.99 7.21 5.86 6.01 6.81 5.85 6.77 11.71%
EY 12.52 13.88 17.08 16.64 14.69 17.08 14.76 -10.41%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.51 0.52 0.48 0.37 0.36 52.98%

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