[LBALUM] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -7.78%
YoY- -25.97%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 390,742 388,146 370,937 368,084 366,009 359,213 361,155 5.39%
PBT 18,192 14,271 10,922 9,224 10,426 12,690 13,426 22.47%
Tax -1,222 -2,578 -1,971 -1,220 -1,507 -2,958 -3,092 -46.17%
NP 16,970 11,693 8,951 8,004 8,919 9,732 10,334 39.23%
-
NP to SH 17,179 11,902 9,125 8,225 8,919 10,472 11,157 33.37%
-
Tax Rate 6.72% 18.06% 18.05% 13.23% 14.45% 23.31% 23.03% -
Total Cost 373,772 376,453 361,986 360,080 357,090 349,481 350,821 4.31%
-
Net Worth 241,031 233,576 233,576 231,091 213,697 210,622 212,611 8.73%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 4,415 4,415 4,415 4,415 4,324 4,324 -
Div Payout % - 37.10% 48.39% 53.69% 49.51% 41.30% 38.76% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 241,031 233,576 233,576 231,091 213,697 210,622 212,611 8.73%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 247,222 0.34%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.34% 3.01% 2.41% 2.17% 2.44% 2.71% 2.86% -
ROE 7.13% 5.10% 3.91% 3.56% 4.17% 4.97% 5.25% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 157.25 156.20 149.28 148.13 147.30 144.97 146.09 5.03%
EPS 6.91 4.79 3.67 3.31 3.59 4.23 4.51 32.93%
DPS 0.00 1.75 1.75 1.75 1.75 1.75 1.75 -
NAPS 0.97 0.94 0.94 0.93 0.86 0.85 0.86 8.36%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 89.86 89.26 85.30 84.65 84.17 82.61 83.05 5.39%
EPS 3.95 2.74 2.10 1.89 2.05 2.41 2.57 33.21%
DPS 0.00 1.02 1.02 1.02 1.02 0.99 0.99 -
NAPS 0.5543 0.5371 0.5371 0.5314 0.4914 0.4844 0.4889 8.73%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.36 0.35 0.36 0.35 0.38 0.39 0.42 -
P/RPS 0.23 0.22 0.24 0.24 0.26 0.27 0.29 -14.33%
P/EPS 5.21 7.31 9.80 10.57 10.59 9.23 9.31 -32.11%
EY 19.20 13.69 10.20 9.46 9.45 10.84 10.75 47.25%
DY 0.00 5.00 4.86 5.00 4.61 4.49 4.17 -
P/NAPS 0.37 0.37 0.38 0.38 0.44 0.46 0.49 -17.09%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 28/03/12 20/12/11 -
Price 0.465 0.35 0.34 0.35 0.38 0.39 0.38 -
P/RPS 0.30 0.22 0.23 0.24 0.26 0.27 0.26 10.01%
P/EPS 6.73 7.31 9.26 10.57 10.59 9.23 8.42 -13.88%
EY 14.87 13.69 10.80 9.46 9.45 10.84 11.88 16.15%
DY 0.00 5.00 5.15 5.00 4.61 4.49 4.61 -
P/NAPS 0.48 0.37 0.36 0.38 0.44 0.46 0.44 5.97%

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