[LBALUM] YoY Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 44.28%
YoY- 42.72%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 341,440 335,661 337,691 309,686 293,230 271,092 267,183 4.16%
PBT 19,657 12,181 12,429 18,585 13,108 9,253 8,045 16.03%
Tax -3,084 -2,318 -1,863 -2,682 -2,174 -1,102 -870 23.45%
NP 16,573 9,863 10,566 15,903 10,934 8,151 7,175 14.95%
-
NP to SH 16,573 9,863 10,566 15,903 11,143 8,891 7,175 14.95%
-
Tax Rate 15.69% 19.03% 14.99% 14.43% 16.59% 11.91% 10.81% -
Total Cost 324,867 325,798 327,125 293,783 282,296 262,941 260,008 3.77%
-
Net Worth 293,213 275,819 265,880 253,455 233,576 211,515 206,064 6.04%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 293,213 275,819 265,880 253,455 233,576 211,515 206,064 6.04%
NOSH 248,486 248,486 248,486 248,486 248,486 248,841 248,269 0.01%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 4.85% 2.94% 3.13% 5.14% 3.73% 3.01% 2.69% -
ROE 5.65% 3.58% 3.97% 6.27% 4.77% 4.20% 3.48% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 137.41 135.08 135.90 124.63 118.01 108.94 107.62 4.15%
EPS 6.67 3.97 4.25 6.40 4.40 3.28 2.89 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.11 1.07 1.02 0.94 0.85 0.83 6.03%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 78.52 77.19 77.66 71.22 67.43 62.34 61.44 4.16%
EPS 3.81 2.27 2.43 3.66 2.56 2.04 1.65 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.6343 0.6114 0.5829 0.5371 0.4864 0.4739 6.04%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.655 0.48 0.565 0.57 0.35 0.39 0.47 -
P/RPS 0.48 0.36 0.42 0.46 0.30 0.36 0.44 1.45%
P/EPS 9.82 12.09 13.29 8.91 7.80 10.92 16.26 -8.05%
EY 10.18 8.27 7.53 11.23 12.81 9.16 6.15 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.53 0.56 0.37 0.46 0.57 -0.29%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 25/03/16 27/03/15 21/03/14 29/03/13 28/03/12 24/03/11 -
Price 0.725 0.50 0.58 0.615 0.35 0.39 0.44 -
P/RPS 0.53 0.37 0.43 0.49 0.30 0.36 0.41 4.36%
P/EPS 10.87 12.60 13.64 9.61 7.80 10.92 15.22 -5.45%
EY 9.20 7.94 7.33 10.41 12.81 9.16 6.57 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.54 0.60 0.37 0.46 0.53 2.36%

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