[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -65.1%
YoY- -32.44%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 390,743 293,230 193,922 98,682 366,009 271,092 188,993 62.36%
PBT 18,191 13,108 7,575 3,273 10,425 9,253 7,072 87.84%
Tax -1,223 -2,174 -1,512 -382 -1,507 -1,102 -1,048 10.85%
NP 16,968 10,934 6,063 2,891 8,918 8,151 6,024 99.57%
-
NP to SH 16,968 11,143 6,237 3,112 8,918 8,891 6,847 83.22%
-
Tax Rate 6.72% 16.59% 19.96% 11.67% 14.46% 11.91% 14.82% -
Total Cost 373,775 282,296 187,859 95,791 357,091 262,941 182,969 61.06%
-
Net Worth 241,031 233,576 233,576 231,091 213,634 211,515 213,442 8.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - 4,347 - - -
Div Payout % - - - - 48.75% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 241,031 233,576 233,576 231,091 213,634 211,515 213,442 8.44%
NOSH 248,486 248,486 248,486 248,486 248,486 248,841 248,189 0.07%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.34% 3.73% 3.13% 2.93% 2.44% 3.01% 3.19% -
ROE 7.04% 4.77% 2.67% 1.35% 4.17% 4.20% 3.21% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 157.25 118.01 78.04 39.71 147.34 108.94 76.15 62.23%
EPS 6.83 4.40 2.44 1.16 3.59 3.28 2.42 99.83%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.97 0.94 0.94 0.93 0.86 0.85 0.86 8.36%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 89.99 67.53 44.66 22.73 84.29 62.43 43.53 62.35%
EPS 3.91 2.57 1.44 0.72 2.05 2.05 1.58 83.05%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.5551 0.5379 0.5379 0.5322 0.492 0.4871 0.4916 8.44%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.36 0.35 0.36 0.35 0.38 0.39 0.42 -
P/RPS 0.23 0.30 0.46 0.88 0.26 0.36 0.55 -44.10%
P/EPS 5.27 7.80 14.34 27.95 10.90 10.92 15.22 -50.72%
EY 18.97 12.81 6.97 3.58 9.18 9.16 6.57 102.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.38 0.41 0.46 0.49 -17.09%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 28/03/12 20/12/11 -
Price 0.465 0.35 0.34 0.35 0.38 0.39 0.38 -
P/RPS 0.30 0.30 0.44 0.88 0.26 0.36 0.50 -28.88%
P/EPS 6.81 7.80 13.55 27.95 10.90 10.92 13.77 -37.48%
EY 14.69 12.81 7.38 3.58 9.18 9.16 7.26 60.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.36 0.38 0.41 0.46 0.44 5.97%

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