[LBALUM] YoY TTM Result on 31-Jan-2011 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 7.0%
YoY- -53.72%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 407,199 388,146 359,213 362,253 329,641 373,134 338,289 3.13%
PBT 23,668 14,271 12,690 8,388 17,337 10,641 17,847 4.81%
Tax -1,731 -2,578 -2,958 -1,095 -1,577 -597 -1,509 2.31%
NP 21,937 11,693 9,732 7,293 15,760 10,044 16,338 5.02%
-
NP to SH 21,937 11,902 10,472 7,293 15,760 10,044 16,338 5.02%
-
Tax Rate 7.31% 18.06% 23.31% 13.05% 9.10% 5.61% 8.46% -
Total Cost 385,262 376,453 349,481 354,960 313,881 363,090 321,951 3.03%
-
Net Worth 253,455 233,576 210,622 205,915 197,978 186,306 178,763 5.98%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - 4,415 4,324 4,584 - 4,346 4,327 -
Div Payout % - 37.10% 41.30% 62.87% - 43.27% 26.48% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 253,455 233,576 210,622 205,915 197,978 186,306 178,763 5.98%
NOSH 248,486 248,486 248,486 248,090 247,472 248,409 248,281 0.01%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 5.39% 3.01% 2.71% 2.01% 4.78% 2.69% 4.83% -
ROE 8.66% 5.10% 4.97% 3.54% 7.96% 5.39% 9.14% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 163.87 156.20 144.97 146.02 133.20 150.21 136.25 3.12%
EPS 8.83 4.79 4.23 2.94 6.37 4.04 6.58 5.01%
DPS 0.00 1.75 1.75 1.85 0.00 1.75 1.75 -
NAPS 1.02 0.94 0.85 0.83 0.80 0.75 0.72 5.97%
Adjusted Per Share Value based on latest NOSH - 248,090
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 93.78 89.39 82.73 83.43 75.92 85.94 77.91 3.13%
EPS 5.05 2.74 2.41 1.68 3.63 2.31 3.76 5.03%
DPS 0.00 1.02 1.00 1.06 0.00 1.00 1.00 -
NAPS 0.5837 0.5379 0.4851 0.4742 0.456 0.4291 0.4117 5.98%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.57 0.35 0.39 0.47 0.53 0.31 0.49 -
P/RPS 0.35 0.22 0.27 0.32 0.40 0.21 0.36 -0.46%
P/EPS 6.46 7.31 9.23 15.99 8.32 7.67 7.45 -2.34%
EY 15.49 13.69 10.84 6.25 12.02 13.04 13.43 2.40%
DY 0.00 5.00 4.49 3.93 0.00 5.65 3.57 -
P/NAPS 0.56 0.37 0.46 0.57 0.66 0.41 0.68 -3.18%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 28/03/08 -
Price 0.615 0.35 0.39 0.44 0.53 0.30 0.43 -
P/RPS 0.38 0.22 0.27 0.30 0.40 0.20 0.32 2.90%
P/EPS 6.97 7.31 9.23 14.97 8.32 7.42 6.53 1.09%
EY 14.35 13.69 10.84 6.68 12.02 13.48 15.30 -1.06%
DY 0.00 5.00 4.49 4.20 0.00 5.83 4.07 -
P/NAPS 0.60 0.37 0.46 0.53 0.66 0.40 0.60 0.00%

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