[LBALUM] QoQ Cumulative 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- 107.1%
YoY- 76.72%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 110,029 416,358 309,686 213,068 107,110 390,743 293,230 -48.06%
PBT 6,031 24,943 18,585 12,526 6,008 18,191 13,108 -40.48%
Tax -758 -2,863 -2,682 -1,504 -686 -1,223 -2,174 -50.55%
NP 5,273 22,080 15,903 11,022 5,322 16,968 10,934 -38.58%
-
NP to SH 5,273 22,080 15,903 11,022 5,322 16,968 11,143 -39.35%
-
Tax Rate 12.57% 11.48% 14.43% 12.01% 11.42% 6.72% 16.59% -
Total Cost 104,756 394,278 293,783 202,046 101,788 373,775 282,296 -48.45%
-
Net Worth 263,395 258,425 253,455 250,970 246,001 241,031 233,576 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 263,395 258,425 253,455 250,970 246,001 241,031 233,576 8.36%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 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 2.00% 8.54% 6.27% 4.39% 2.16% 7.04% 4.77% -
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 44.28 167.56 124.63 85.75 43.11 157.25 118.01 -48.07%
EPS 2.12 8.89 6.40 4.44 2.14 6.83 4.40 -38.62%
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 25.30 95.75 71.22 49.00 24.63 89.86 67.43 -48.07%
EPS 1.21 5.08 3.66 2.53 1.22 3.90 2.56 -39.40%
DPS 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6057 0.5943 0.5829 0.5771 0.5657 0.5543 0.5371 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 1.71 0.40 0.46 0.60 1.14 0.23 0.30 220.11%
P/EPS 35.58 7.54 8.91 11.61 22.88 5.27 7.80 175.81%
EY 2.81 13.26 11.23 8.61 4.37 18.97 12.81 -63.72%
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 1.85 0.42 0.49 0.61 1.19 0.30 0.30 237.40%
P/EPS 38.64 7.99 9.61 11.72 24.05 6.81 7.80 191.45%
EY 2.59 12.52 10.41 8.53 4.16 14.69 12.81 -65.65%
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