[LBALUM] YoY Annualized Quarter 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- 39.58%
YoY- -32.44%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 429,252 440,116 428,440 394,728 386,428 390,808 314,224 5.33%
PBT 8,004 24,124 24,032 13,092 17,884 10,640 24,904 -17.22%
Tax -796 -3,032 -2,744 -1,528 -2,676 -1,636 -3,560 -22.08%
NP 7,208 21,092 21,288 11,564 15,208 9,004 21,344 -16.54%
-
NP to SH 7,208 21,092 21,288 12,448 18,424 9,004 21,344 -16.54%
-
Tax Rate 9.95% 12.57% 11.42% 11.67% 14.96% 15.38% 14.29% -
Total Cost 422,044 419,024 407,152 383,164 371,220 381,804 292,880 6.27%
-
Net Worth 270,849 263,395 246,001 231,091 211,444 205,310 193,585 5.75%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 270,849 263,395 246,001 231,091 211,444 205,310 193,585 5.75%
NOSH 248,486 248,486 248,486 248,486 248,758 247,362 248,186 0.02%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 1.68% 4.79% 4.97% 2.93% 3.94% 2.30% 6.79% -
ROE 2.66% 8.01% 8.65% 5.39% 8.71% 4.39% 11.03% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 172.75 177.12 172.42 158.85 155.34 157.99 126.61 5.31%
EPS 2.92 8.48 8.56 4.64 6.12 3.64 8.60 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 0.99 0.93 0.85 0.83 0.78 5.73%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 98.86 101.36 98.67 90.91 89.00 90.01 72.37 5.33%
EPS 1.66 4.86 4.90 2.87 4.24 2.07 4.92 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6238 0.6066 0.5666 0.5322 0.487 0.4728 0.4458 5.75%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.52 0.755 0.49 0.35 0.42 0.48 0.40 -
P/RPS 0.30 0.43 0.28 0.22 0.27 0.30 0.32 -1.06%
P/EPS 17.93 8.89 5.72 6.99 5.67 13.19 4.65 25.21%
EY 5.58 11.24 17.48 14.31 17.63 7.58 21.50 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.49 0.38 0.49 0.58 0.51 -1.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 23/09/14 27/09/13 25/09/12 29/09/11 30/09/10 29/09/09 -
Price 0.515 0.82 0.515 0.35 0.37 0.47 0.52 -
P/RPS 0.30 0.46 0.30 0.22 0.24 0.30 0.41 -5.07%
P/EPS 17.75 9.66 6.01 6.99 5.00 12.91 6.05 19.63%
EY 5.63 10.35 16.64 14.31 20.02 7.74 16.54 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.52 0.38 0.44 0.57 0.67 -5.73%

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