[LBALUM] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 57.06%
YoY- 140.12%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 114,486 116,588 96,618 99,308 82,099 84,041 92,877 3.54%
PBT 6,087 2,301 6,059 5,534 2,181 2,917 2,861 13.40%
Tax -873 -299 -1,178 -661 -54 -188 -609 6.18%
NP 5,214 2,002 4,881 4,873 2,127 2,729 2,252 15.01%
-
NP to SH 5,214 2,002 4,881 4,908 2,044 2,729 2,252 15.01%
-
Tax Rate 14.34% 12.99% 19.44% 11.94% 2.48% 6.44% 21.29% -
Total Cost 109,272 114,586 91,737 94,435 79,972 81,312 90,625 3.16%
-
Net Worth 275,819 265,880 253,455 233,576 210,622 205,915 197,978 5.67%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 275,819 265,880 253,455 233,576 210,622 205,915 197,978 5.67%
NOSH 248,486 248,486 248,486 248,486 247,790 248,090 247,472 0.06%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.55% 1.72% 5.05% 4.91% 2.59% 3.25% 2.42% -
ROE 1.89% 0.75% 1.93% 2.10% 0.97% 1.33% 1.14% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 46.07 46.92 38.88 39.97 33.13 33.88 37.53 3.47%
EPS 2.10 0.81 1.96 1.96 0.86 1.10 0.91 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.02 0.94 0.85 0.83 0.80 5.60%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 26.33 26.81 22.22 22.84 18.88 19.33 21.36 3.54%
EPS 1.20 0.46 1.12 1.13 0.47 0.63 0.52 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6343 0.6114 0.5829 0.5371 0.4844 0.4735 0.4553 5.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.48 0.565 0.57 0.35 0.39 0.47 0.53 -
P/RPS 1.04 1.20 1.47 0.88 1.18 1.39 1.41 -4.94%
P/EPS 22.88 70.13 29.02 17.72 47.28 42.73 58.24 -14.41%
EY 4.37 1.43 3.45 5.64 2.12 2.34 1.72 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.56 0.37 0.46 0.57 0.66 -6.88%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 27/03/15 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 -
Price 0.50 0.58 0.615 0.35 0.39 0.44 0.53 -
P/RPS 1.09 1.24 1.58 0.88 1.18 1.30 1.41 -4.19%
P/EPS 23.83 71.99 31.31 17.72 47.28 40.00 58.24 -13.83%
EY 4.20 1.39 3.19 5.64 2.12 2.50 1.72 16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.60 0.37 0.46 0.53 0.66 -6.18%

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