[LBALUM] YoY Annual (Unaudited) Result on 30-Apr-2013 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
YoY- 90.27%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 444,823 454,461 416,358 390,743 366,009 355,304 347,031 4.22%
PBT 16,308 15,215 24,943 18,191 10,425 11,482 14,536 1.93%
Tax -588 -2,024 -2,863 -1,223 -1,507 -2,726 -1,984 -18.33%
NP 15,720 13,191 22,080 16,968 8,918 8,756 12,552 3.81%
-
NP to SH 15,720 13,191 22,080 16,968 8,918 8,756 12,552 3.81%
-
Tax Rate 3.61% 13.30% 11.48% 6.72% 14.46% 23.74% 13.65% -
Total Cost 429,103 441,270 394,278 373,775 357,091 346,548 334,479 4.23%
-
Net Worth 280,625 268,364 258,425 241,031 213,634 208,983 201,139 5.70%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 4,966 4,969 4,969 - 4,347 4,353 4,345 2.24%
Div Payout % 31.60% 37.68% 22.51% - 48.75% 49.72% 34.62% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 280,625 268,364 258,425 241,031 213,634 208,983 201,139 5.70%
NOSH 248,341 248,486 248,486 248,486 248,486 248,789 248,320 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.53% 2.90% 5.30% 4.34% 2.44% 2.46% 3.62% -
ROE 5.60% 4.92% 8.54% 7.04% 4.17% 4.19% 6.24% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 179.12 182.89 167.56 157.25 147.34 142.81 139.75 4.21%
EPS 6.33 5.31 8.89 6.83 3.59 3.52 5.05 3.83%
DPS 2.00 2.00 2.00 0.00 1.75 1.75 1.75 2.24%
NAPS 1.13 1.08 1.04 0.97 0.86 0.84 0.81 5.70%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 102.29 104.51 95.75 89.86 84.17 81.71 79.80 4.22%
EPS 3.62 3.03 5.08 3.90 2.05 2.01 2.89 3.82%
DPS 1.14 1.14 1.14 0.00 1.00 1.00 1.00 2.20%
NAPS 0.6453 0.6171 0.5943 0.5543 0.4913 0.4806 0.4625 5.70%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.53 0.57 0.67 0.36 0.38 0.45 0.56 -
P/RPS 0.30 0.31 0.40 0.23 0.26 0.32 0.40 -4.67%
P/EPS 8.37 10.74 7.54 5.27 10.90 12.79 11.08 -4.56%
EY 11.94 9.31 13.26 18.97 9.18 7.82 9.03 4.76%
DY 3.77 3.51 2.99 0.00 0.00 3.89 3.13 3.14%
P/NAPS 0.47 0.53 0.64 0.37 0.41 0.54 0.69 -6.19%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 26/06/14 27/06/13 27/06/12 30/06/11 30/06/10 -
Price 0.55 0.555 0.71 0.465 0.38 0.44 0.48 -
P/RPS 0.31 0.30 0.42 0.30 0.26 0.31 0.34 -1.52%
P/EPS 8.69 10.45 7.99 6.81 10.90 12.50 9.50 -1.47%
EY 11.51 9.56 12.52 14.69 9.18 8.00 10.53 1.49%
DY 3.64 3.60 2.82 0.00 0.00 3.98 3.65 -0.04%
P/NAPS 0.49 0.51 0.68 0.48 0.41 0.52 0.59 -3.04%

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