[LBALUM] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 29.85%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 193,922 98,682 366,009 271,092 188,993 96,607 355,304 -33.09%
PBT 7,575 3,273 10,425 9,253 7,072 4,471 11,482 -24.12%
Tax -1,512 -382 -1,507 -1,102 -1,048 -669 -2,726 -32.37%
NP 6,063 2,891 8,918 8,151 6,024 3,802 8,756 -21.64%
-
NP to SH 6,237 3,112 8,918 8,891 6,847 4,606 8,756 -20.15%
-
Tax Rate 19.96% 11.67% 14.46% 11.91% 14.82% 14.96% 23.74% -
Total Cost 187,859 95,791 357,091 262,941 182,969 92,805 346,548 -33.39%
-
Net Worth 233,576 231,091 213,634 211,515 213,442 211,444 208,983 7.66%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 4,347 - - - 4,353 -
Div Payout % - - 48.75% - - - 49.72% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 233,576 231,091 213,634 211,515 213,442 211,444 208,983 7.66%
NOSH 248,486 248,486 248,486 248,841 248,189 248,758 248,789 -0.08%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 3.13% 2.93% 2.44% 3.01% 3.19% 3.94% 2.46% -
ROE 2.67% 1.35% 4.17% 4.20% 3.21% 2.18% 4.19% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 78.04 39.71 147.34 108.94 76.15 38.84 142.81 -33.03%
EPS 2.44 1.16 3.59 3.28 2.42 1.53 3.52 -21.58%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.94 0.93 0.86 0.85 0.86 0.85 0.84 7.75%
Adjusted Per Share Value based on latest NOSH - 247,790
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 44.66 22.73 84.29 62.43 43.53 22.25 81.83 -33.09%
EPS 1.44 0.72 2.05 2.05 1.58 1.06 2.02 -20.11%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.5379 0.5322 0.492 0.4871 0.4916 0.487 0.4813 7.65%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.36 0.35 0.38 0.39 0.42 0.42 0.45 -
P/RPS 0.46 0.88 0.26 0.36 0.55 1.08 0.32 27.23%
P/EPS 14.34 27.95 10.90 10.92 15.22 22.68 12.79 7.88%
EY 6.97 3.58 9.18 9.16 6.57 4.41 7.82 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
P/NAPS 0.38 0.38 0.41 0.46 0.49 0.49 0.54 -20.80%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 19/12/12 25/09/12 27/06/12 28/03/12 20/12/11 29/09/11 30/06/11 -
Price 0.34 0.35 0.38 0.39 0.38 0.37 0.44 -
P/RPS 0.44 0.88 0.26 0.36 0.50 0.95 0.31 26.16%
P/EPS 13.55 27.95 10.90 10.92 13.77 19.98 12.50 5.49%
EY 7.38 3.58 9.18 9.16 7.26 5.00 8.00 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
P/NAPS 0.36 0.38 0.41 0.46 0.44 0.44 0.52 -21.65%

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