[LBALUM] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 100.42%
YoY- -8.91%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 107,110 390,743 293,230 193,922 98,682 366,009 271,092 -46.18%
PBT 6,008 18,191 13,108 7,575 3,273 10,425 9,253 -25.03%
Tax -686 -1,223 -2,174 -1,512 -382 -1,507 -1,102 -27.11%
NP 5,322 16,968 10,934 6,063 2,891 8,918 8,151 -24.75%
-
NP to SH 5,322 16,968 11,143 6,237 3,112 8,918 8,891 -28.99%
-
Tax Rate 11.42% 6.72% 16.59% 19.96% 11.67% 14.46% 11.91% -
Total Cost 101,788 373,775 282,296 187,859 95,791 357,091 262,941 -46.91%
-
Net Worth 246,001 241,031 233,576 233,576 231,091 213,634 211,515 10.60%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - 4,347 - -
Div Payout % - - - - - 48.75% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 246,001 241,031 233,576 233,576 231,091 213,634 211,515 10.60%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,841 -0.09%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.97% 4.34% 3.73% 3.13% 2.93% 2.44% 3.01% -
ROE 2.16% 7.04% 4.77% 2.67% 1.35% 4.17% 4.20% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 43.11 157.25 118.01 78.04 39.71 147.34 108.94 -46.12%
EPS 2.14 6.83 4.40 2.44 1.16 3.59 3.28 -24.79%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.99 0.97 0.94 0.94 0.93 0.86 0.85 10.70%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 24.63 89.86 67.43 44.60 22.69 84.17 62.34 -46.18%
EPS 1.22 3.90 2.56 1.43 0.72 2.05 2.04 -29.03%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.5657 0.5543 0.5371 0.5371 0.5314 0.4913 0.4864 10.60%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.49 0.36 0.35 0.36 0.35 0.38 0.39 -
P/RPS 1.14 0.23 0.30 0.46 0.88 0.26 0.36 115.79%
P/EPS 22.88 5.27 7.80 14.34 27.95 10.90 10.92 63.81%
EY 4.37 18.97 12.81 6.97 3.58 9.18 9.16 -38.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.37 0.38 0.38 0.41 0.46 4.30%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 28/03/12 -
Price 0.515 0.465 0.35 0.34 0.35 0.38 0.39 -
P/RPS 1.19 0.30 0.30 0.44 0.88 0.26 0.36 122.06%
P/EPS 24.05 6.81 7.80 13.55 27.95 10.90 10.92 69.35%
EY 4.16 14.69 12.81 7.38 3.58 9.18 9.16 -40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.37 0.36 0.38 0.41 0.46 8.52%

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