[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
11-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 3.55%
YoY- 76.72%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 440,116 416,358 412,914 426,136 428,440 390,743 390,973 8.23%
PBT 24,124 24,943 24,780 25,052 24,032 18,191 17,477 24.04%
Tax -3,032 -2,863 -3,576 -3,008 -2,744 -1,223 -2,898 3.06%
NP 21,092 22,080 21,204 22,044 21,288 16,968 14,578 28.00%
-
NP to SH 21,092 22,080 21,204 22,044 21,288 16,968 14,857 26.39%
-
Tax Rate 12.57% 11.48% 14.43% 12.01% 11.42% 6.72% 16.58% -
Total Cost 419,024 394,278 391,710 404,092 407,152 373,775 376,394 7.43%
-
Net Worth 263,395 258,425 253,455 250,725 246,001 241,031 233,576 8.36%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 4,969 - - - - - -
Div Payout % - 22.51% - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 263,395 258,425 253,455 250,725 246,001 241,031 233,576 8.36%
NOSH 248,486 248,486 248,486 248,243 248,486 248,486 248,486 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.79% 5.30% 5.14% 5.17% 4.97% 4.34% 3.73% -
ROE 8.01% 8.54% 8.37% 8.79% 8.65% 7.04% 6.36% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 177.12 167.56 166.17 171.66 172.42 157.25 157.34 8.23%
EPS 8.48 8.89 8.53 8.88 8.56 6.83 5.87 27.87%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.02 1.01 0.99 0.97 0.94 8.36%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 101.36 95.89 95.10 98.14 98.67 89.99 90.04 8.23%
EPS 4.86 5.09 4.88 5.08 4.90 3.91 3.42 26.47%
DPS 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6066 0.5952 0.5837 0.5774 0.5666 0.5551 0.5379 8.36%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.755 0.67 0.57 0.515 0.49 0.36 0.35 -
P/RPS 0.43 0.40 0.34 0.30 0.28 0.23 0.22 56.51%
P/EPS 8.89 7.54 6.68 5.80 5.72 5.27 5.85 32.28%
EY 11.24 13.26 14.97 17.24 17.48 18.97 17.08 -24.40%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.56 0.51 0.49 0.37 0.37 54.60%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 23/09/14 26/06/14 21/03/14 11/12/13 27/09/13 27/06/13 29/03/13 -
Price 0.82 0.71 0.615 0.52 0.515 0.465 0.35 -
P/RPS 0.46 0.42 0.37 0.30 0.30 0.30 0.22 63.73%
P/EPS 9.66 7.99 7.21 5.86 6.01 6.81 5.85 39.83%
EY 10.35 12.52 13.88 17.08 16.64 14.69 17.08 -28.45%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.60 0.51 0.52 0.48 0.37 63.22%

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