[LBALUM] YoY Annualized 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- -13.43%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 450,254 412,914 390,973 361,456 356,244 335,948 369,556 3.34%
PBT 16,572 24,780 17,477 12,337 10,726 18,924 7,822 13.32%
Tax -2,484 -3,576 -2,898 -1,469 -1,160 -2,345 -1,932 4.27%
NP 14,088 21,204 14,578 10,868 9,566 16,578 5,890 15.63%
-
NP to SH 14,088 21,204 14,857 11,854 9,566 16,578 5,890 15.63%
-
Tax Rate 14.99% 14.43% 16.58% 11.91% 10.81% 12.39% 24.70% -
Total Cost 436,166 391,710 376,394 350,588 346,677 319,369 363,665 3.07%
-
Net Worth 265,880 253,455 233,576 211,515 206,063 198,943 186,151 6.11%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 265,880 253,455 233,576 211,515 206,063 198,943 186,151 6.11%
NOSH 248,486 248,486 248,486 248,841 248,269 248,679 248,202 0.01%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 3.13% 5.14% 3.73% 3.01% 2.69% 4.93% 1.59% -
ROE 5.30% 8.37% 6.36% 5.60% 4.64% 8.33% 3.16% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 181.20 166.17 157.34 145.26 143.49 135.09 148.89 3.32%
EPS 5.67 8.53 5.87 4.37 3.85 6.67 2.37 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 0.94 0.85 0.83 0.80 0.75 6.09%
Adjusted Per Share Value based on latest NOSH - 247,790
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 103.54 94.96 89.91 83.12 81.92 77.26 84.98 3.34%
EPS 3.24 4.88 3.42 2.73 2.20 3.81 1.35 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5829 0.5371 0.4864 0.4739 0.4575 0.4281 6.11%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.565 0.57 0.35 0.39 0.47 0.53 0.31 -
P/RPS 0.31 0.34 0.22 0.27 0.33 0.39 0.21 6.70%
P/EPS 9.97 6.68 5.85 8.19 12.20 7.95 13.06 -4.39%
EY 10.03 14.97 17.08 12.22 8.20 12.58 7.66 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.37 0.46 0.57 0.66 0.41 4.36%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 -
Price 0.58 0.615 0.35 0.39 0.44 0.53 0.30 -
P/RPS 0.32 0.37 0.22 0.27 0.31 0.39 0.20 8.14%
P/EPS 10.23 7.21 5.85 8.19 11.42 7.95 12.64 -3.46%
EY 9.78 13.88 17.08 12.22 8.76 12.58 7.91 3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.37 0.46 0.53 0.66 0.40 5.12%

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