[LBALUM] QoQ 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- -8.79%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 95,239 98,682 94,917 82,099 92,386 96,607 88,121 5.29%
PBT 4,302 3,273 1,162 2,181 2,601 4,471 3,437 16.06%
Tax -1,130 -382 -405 -54 -379 -669 -1,856 -28.05%
NP 3,172 2,891 757 2,127 2,222 3,802 1,581 58.73%
-
NP to SH 3,125 3,112 757 2,044 2,241 4,606 1,581 57.17%
-
Tax Rate 26.27% 11.67% 34.85% 2.48% 14.57% 14.96% 54.00% -
Total Cost 92,067 95,791 94,160 79,972 90,164 92,805 86,540 4.19%
-
Net Worth 233,576 231,091 217,006 210,622 212,611 211,444 207,579 8.14%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 4,415 - - - 4,324 -
Div Payout % - - 583.33% - - - 273.53% -
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 233,576 231,091 217,006 210,622 212,611 211,444 207,579 8.14%
NOSH 248,486 248,486 248,486 247,790 247,222 248,758 247,118 0.36%
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 3.33% 2.93% 0.80% 2.59% 2.41% 3.94% 1.79% -
ROE 1.34% 1.35% 0.35% 0.97% 1.05% 2.18% 0.76% -
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 38.33 39.71 37.62 33.13 37.37 38.84 35.66 4.90%
EPS 1.28 1.16 0.30 0.86 0.89 1.53 0.64 58.40%
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 21.90 22.69 21.83 18.88 21.25 22.22 20.26 5.30%
EPS 0.72 0.72 0.17 0.47 0.52 1.06 0.36 58.40%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.99 -
NAPS 0.5371 0.5314 0.499 0.4844 0.4889 0.4862 0.4774 8.13%
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 0.94 0.88 1.02 1.18 1.12 1.08 1.26 -17.67%
P/EPS 28.63 27.95 186.91 47.28 46.33 22.68 70.34 -44.92%
EY 3.49 3.58 0.54 2.12 2.16 4.41 1.42 81.62%
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 0.89 0.88 1.02 1.18 1.02 0.95 1.23 -19.32%
P/EPS 27.04 27.95 186.91 47.28 41.92 19.98 68.77 -46.17%
EY 3.70 3.58 0.54 2.12 2.39 5.00 1.45 86.20%
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