[LBALUM] YoY Cumulative 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- -65.1%
YoY- -32.44%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 107,313 110,029 107,110 98,682 96,607 97,702 78,556 5.33%
PBT 2,001 6,031 6,008 3,273 4,471 2,660 6,226 -17.22%
Tax -199 -758 -686 -382 -669 -409 -890 -22.08%
NP 1,802 5,273 5,322 2,891 3,802 2,251 5,336 -16.54%
-
NP to SH 1,802 5,273 5,322 3,112 4,606 2,251 5,336 -16.54%
-
Tax Rate 9.95% 12.57% 11.42% 11.67% 14.96% 15.38% 14.29% -
Total Cost 105,511 104,756 101,788 95,791 92,805 95,451 73,220 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 0.67% 2.00% 2.16% 1.35% 2.18% 1.10% 2.76% -
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 43.19 44.28 43.11 39.71 38.84 39.50 31.65 5.31%
EPS 0.73 2.12 2.14 1.16 1.53 0.91 2.15 -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 24.68 25.30 24.63 22.69 22.22 22.47 18.07 5.33%
EPS 0.41 1.21 1.22 0.72 1.06 0.52 1.23 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6057 0.5657 0.5314 0.4862 0.4721 0.4452 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 1.20 1.71 1.14 0.88 1.08 1.22 1.26 -0.80%
P/EPS 71.71 35.58 22.88 27.95 22.68 52.75 18.60 25.20%
EY 1.39 2.81 4.37 3.58 4.41 1.90 5.38 -20.18%
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 1.19 1.85 1.19 0.88 0.95 1.19 1.64 -5.20%
P/EPS 71.02 38.64 24.05 27.95 19.98 51.65 24.19 19.65%
EY 1.41 2.59 4.16 3.58 5.00 1.94 4.13 -16.39%
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