[LBALUM] YoY TTM 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- -0.12%
YoY- 84.31%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 450,603 452,431 444,363 407,199 388,146 359,213 362,253 3.70%
PBT 23,787 14,966 18,786 23,668 14,271 12,690 8,388 18.95%
Tax -1,355 -2,479 -2,044 -1,731 -2,578 -2,958 -1,095 3.61%
NP 22,432 12,487 16,742 21,937 11,693 9,732 7,293 20.57%
-
NP to SH 22,432 12,487 16,742 21,937 11,902 10,472 7,293 20.57%
-
Tax Rate 5.70% 16.56% 10.88% 7.31% 18.06% 23.31% 13.05% -
Total Cost 428,171 439,944 427,621 385,262 376,453 349,481 354,960 3.17%
-
Net Worth 293,213 275,819 265,880 253,455 233,576 210,622 205,915 6.06%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 4,969 4,969 4,969 - 4,415 4,324 4,584 1.35%
Div Payout % 22.15% 39.80% 29.68% - 37.10% 41.30% 62.87% -
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 293,213 275,819 265,880 253,455 233,576 210,622 205,915 6.06%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,090 0.02%
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 4.98% 2.76% 3.77% 5.39% 3.01% 2.71% 2.01% -
ROE 7.65% 4.53% 6.30% 8.66% 5.10% 4.97% 3.54% -
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 181.34 182.08 178.83 163.87 156.20 144.97 146.02 3.67%
EPS 9.03 5.03 6.74 8.83 4.79 4.23 2.94 20.54%
DPS 2.00 2.00 2.00 0.00 1.75 1.75 1.85 1.30%
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 103.62 104.04 102.19 93.64 89.26 82.61 83.31 3.69%
EPS 5.16 2.87 3.85 5.04 2.74 2.41 1.68 20.54%
DPS 1.14 1.14 1.14 0.00 1.02 0.99 1.05 1.37%
NAPS 0.6743 0.6343 0.6114 0.5829 0.5371 0.4844 0.4735 6.06%
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 0.36 0.26 0.32 0.35 0.22 0.27 0.32 1.98%
P/EPS 7.26 9.55 8.39 6.46 7.31 9.23 15.99 -12.32%
EY 13.78 10.47 11.92 15.49 13.69 10.84 6.25 14.07%
DY 3.05 4.17 3.54 0.00 5.00 4.49 3.93 -4.13%
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 0.40 0.27 0.32 0.38 0.22 0.27 0.30 4.90%
P/EPS 8.03 9.95 8.61 6.97 7.31 9.23 14.97 -9.85%
EY 12.45 10.05 11.62 14.35 13.69 10.84 6.68 10.92%
DY 2.76 4.00 3.45 0.00 5.00 4.49 4.20 -6.75%
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