[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
23-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -76.12%
YoY- -0.92%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 454,461 337,691 221,103 110,029 416,358 309,686 213,068 65.92%
PBT 15,215 12,429 10,128 6,031 24,943 18,585 12,526 13.88%
Tax -2,024 -1,863 -1,564 -758 -2,863 -2,682 -1,504 21.95%
NP 13,191 10,566 8,564 5,273 22,080 15,903 11,022 12.75%
-
NP to SH 13,191 10,566 8,564 5,273 22,080 15,903 11,022 12.75%
-
Tax Rate 13.30% 14.99% 15.44% 12.57% 11.48% 14.43% 12.01% -
Total Cost 441,270 327,125 212,539 104,756 394,278 293,783 202,046 68.57%
-
Net Worth 268,364 265,880 268,364 263,395 258,425 253,455 250,970 4.58%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 4,969 - - - 4,969 - - -
Div Payout % 37.68% - - - 22.51% - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 268,364 265,880 268,364 263,395 258,425 253,455 250,970 4.58%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 2.90% 3.13% 3.87% 4.79% 5.30% 5.14% 5.17% -
ROE 4.92% 3.97% 3.19% 2.00% 8.54% 6.27% 4.39% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 182.89 135.90 88.98 44.28 167.56 124.63 85.75 65.92%
EPS 5.31 4.25 3.45 2.12 8.89 6.40 4.44 12.70%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.08 1.07 1.08 1.06 1.04 1.02 1.01 4.58%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 104.51 77.66 50.85 25.30 95.75 71.22 49.00 65.92%
EPS 3.03 2.43 1.97 1.21 5.08 3.66 2.53 12.81%
DPS 1.14 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.6171 0.6114 0.6171 0.6057 0.5943 0.5829 0.5771 4.58%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.57 0.565 0.695 0.755 0.67 0.57 0.515 -
P/RPS 0.31 0.42 0.78 1.71 0.40 0.46 0.60 -35.68%
P/EPS 10.74 13.29 20.17 35.58 7.54 8.91 11.61 -5.07%
EY 9.31 7.53 4.96 2.81 13.26 11.23 8.61 5.36%
DY 3.51 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.53 0.53 0.64 0.71 0.64 0.56 0.51 2.60%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 27/03/15 05/12/14 23/09/14 26/06/14 21/03/14 11/12/13 -
Price 0.555 0.58 0.575 0.82 0.71 0.615 0.52 -
P/RPS 0.30 0.43 0.65 1.85 0.42 0.49 0.61 -37.77%
P/EPS 10.45 13.64 16.68 38.64 7.99 9.61 11.72 -7.38%
EY 9.56 7.33 5.99 2.59 12.52 10.41 8.53 7.91%
DY 3.60 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.51 0.54 0.53 0.77 0.68 0.60 0.51 0.00%

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