[LBALUM] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 30.43%
YoY- 13.66%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 409,889 399,170 390,742 388,146 370,937 368,084 366,009 7.81%
PBT 23,143 20,927 18,192 14,271 10,922 9,224 10,426 69.91%
Tax -1,214 -1,526 -1,222 -2,578 -1,971 -1,220 -1,507 -13.38%
NP 21,929 19,401 16,970 11,693 8,951 8,004 8,919 81.86%
-
NP to SH 21,964 19,389 17,179 11,902 9,125 8,225 8,919 82.06%
-
Tax Rate 5.25% 7.29% 6.72% 18.06% 18.05% 13.23% 14.45% -
Total Cost 387,960 379,769 373,772 376,453 361,986 360,080 357,090 5.66%
-
Net Worth 250,970 246,001 241,031 233,576 233,576 231,091 213,697 11.28%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - 4,415 4,415 4,415 4,415 -
Div Payout % - - - 37.10% 48.39% 53.69% 49.51% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 250,970 246,001 241,031 233,576 233,576 231,091 213,697 11.28%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.35% 4.86% 4.34% 3.01% 2.41% 2.17% 2.44% -
ROE 8.75% 7.88% 7.13% 5.10% 3.91% 3.56% 4.17% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 164.95 160.64 157.25 156.20 149.28 148.13 147.30 7.81%
EPS 8.84 7.80 6.91 4.79 3.67 3.31 3.59 82.05%
DPS 0.00 0.00 0.00 1.75 1.75 1.75 1.75 -
NAPS 1.01 0.99 0.97 0.94 0.94 0.93 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 94.40 91.93 89.99 89.39 85.43 84.77 84.29 7.82%
EPS 5.06 4.47 3.96 2.74 2.10 1.89 2.05 82.34%
DPS 0.00 0.00 0.00 1.02 1.02 1.02 1.02 -
NAPS 0.578 0.5666 0.5551 0.5379 0.5379 0.5322 0.4922 11.27%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.515 0.49 0.36 0.35 0.36 0.35 0.38 -
P/RPS 0.31 0.31 0.23 0.22 0.24 0.24 0.26 12.40%
P/EPS 5.83 6.28 5.21 7.31 9.80 10.57 10.59 -32.75%
EY 17.16 15.92 19.20 13.69 10.20 9.46 9.45 48.67%
DY 0.00 0.00 0.00 5.00 4.86 5.00 4.61 -
P/NAPS 0.51 0.49 0.37 0.37 0.38 0.38 0.44 10.31%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 11/12/13 27/09/13 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 -
Price 0.52 0.515 0.465 0.35 0.34 0.35 0.38 -
P/RPS 0.32 0.32 0.30 0.22 0.23 0.24 0.26 14.80%
P/EPS 5.88 6.60 6.73 7.31 9.26 10.57 10.59 -32.37%
EY 17.00 15.15 14.87 13.69 10.80 9.46 9.45 47.75%
DY 0.00 0.00 0.00 5.00 5.15 5.00 4.61 -
P/NAPS 0.51 0.52 0.48 0.37 0.36 0.38 0.44 10.31%

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