[LBALUM] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 12.86%
YoY- 135.73%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 416,358 407,199 409,889 399,170 390,742 388,146 370,937 8.02%
PBT 24,943 23,668 23,143 20,927 18,192 14,271 10,922 73.68%
Tax -2,863 -1,731 -1,214 -1,526 -1,222 -2,578 -1,971 28.34%
NP 22,080 21,937 21,929 19,401 16,970 11,693 8,951 82.86%
-
NP to SH 22,080 21,937 21,964 19,389 17,179 11,902 9,125 80.52%
-
Tax Rate 11.48% 7.31% 5.25% 7.29% 6.72% 18.06% 18.05% -
Total Cost 394,278 385,262 387,960 379,769 373,772 376,453 361,986 5.87%
-
Net Worth 258,425 253,455 250,970 246,001 241,031 233,576 233,576 6.99%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 4,969 - - - - 4,415 4,415 8.22%
Div Payout % 22.51% - - - - 37.10% 48.39% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 258,425 253,455 250,970 246,001 241,031 233,576 233,576 6.99%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.30% 5.39% 5.35% 4.86% 4.34% 3.01% 2.41% -
ROE 8.54% 8.66% 8.75% 7.88% 7.13% 5.10% 3.91% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 167.56 163.87 164.95 160.64 157.25 156.20 149.28 8.02%
EPS 8.89 8.83 8.84 7.80 6.91 4.79 3.67 80.65%
DPS 2.00 0.00 0.00 0.00 0.00 1.75 1.75 9.33%
NAPS 1.04 1.02 1.01 0.99 0.97 0.94 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 95.89 93.78 94.40 91.93 89.99 89.39 85.43 8.02%
EPS 5.09 5.05 5.06 4.47 3.96 2.74 2.10 80.73%
DPS 1.14 0.00 0.00 0.00 0.00 1.02 1.02 7.71%
NAPS 0.5952 0.5837 0.578 0.5666 0.5551 0.5379 0.5379 7.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.67 0.57 0.515 0.49 0.36 0.35 0.36 -
P/RPS 0.40 0.35 0.31 0.31 0.23 0.22 0.24 40.70%
P/EPS 7.54 6.46 5.83 6.28 5.21 7.31 9.80 -16.07%
EY 13.26 15.49 17.16 15.92 19.20 13.69 10.20 19.17%
DY 2.99 0.00 0.00 0.00 0.00 5.00 4.86 -27.72%
P/NAPS 0.64 0.56 0.51 0.49 0.37 0.37 0.38 41.69%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 21/03/14 11/12/13 27/09/13 27/06/13 29/03/13 19/12/12 -
Price 0.71 0.615 0.52 0.515 0.465 0.35 0.34 -
P/RPS 0.42 0.38 0.32 0.32 0.30 0.22 0.23 49.56%
P/EPS 7.99 6.97 5.88 6.60 6.73 7.31 9.26 -9.39%
EY 12.52 14.35 17.00 15.15 14.87 13.69 10.80 10.38%
DY 2.82 0.00 0.00 0.00 0.00 5.00 5.15 -33.14%
P/NAPS 0.68 0.60 0.51 0.52 0.48 0.37 0.36 52.98%

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