[LBALUM] YoY TTM Result on 31-Jul-2013 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 12.86%
YoY- 135.73%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 447,200 451,745 419,277 399,170 368,084 354,209 366,177 3.38%
PBT 20,774 11,183 24,966 20,927 9,224 13,293 10,971 11.21%
Tax -1,737 -1,465 -2,935 -1,526 -1,220 -2,986 -1,502 2.45%
NP 19,037 9,718 22,031 19,401 8,004 10,307 9,469 12.33%
-
NP to SH 19,037 9,718 22,031 19,389 8,225 11,111 9,469 12.33%
-
Tax Rate 8.36% 13.10% 11.76% 7.29% 13.23% 22.46% 13.69% -
Total Cost 428,163 442,027 397,246 379,769 360,080 343,902 356,708 3.08%
-
Net Worth 285,758 270,849 263,395 246,001 231,091 211,444 205,310 5.65%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 4,969 4,969 4,969 - 4,415 4,324 4,584 1.35%
Div Payout % 26.11% 51.14% 22.56% - 53.69% 38.92% 48.42% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 285,758 270,849 263,395 246,001 231,091 211,444 205,310 5.65%
NOSH 248,486 248,486 248,486 248,486 248,486 248,758 247,362 0.07%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.26% 2.15% 5.25% 4.86% 2.17% 2.91% 2.59% -
ROE 6.66% 3.59% 8.36% 7.88% 3.56% 5.25% 4.61% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 179.97 181.80 168.73 160.64 148.13 142.39 148.03 3.30%
EPS 7.66 3.91 8.87 7.80 3.31 4.47 3.83 12.23%
DPS 2.00 2.00 2.00 0.00 1.75 1.75 1.85 1.30%
NAPS 1.15 1.09 1.06 0.99 0.93 0.85 0.83 5.58%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 102.84 103.89 96.42 91.79 84.65 81.46 84.21 3.38%
EPS 4.38 2.23 5.07 4.46 1.89 2.56 2.18 12.31%
DPS 1.14 1.14 1.14 0.00 1.02 0.99 1.05 1.37%
NAPS 0.6571 0.6229 0.6057 0.5657 0.5314 0.4862 0.4721 5.66%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.60 0.52 0.755 0.49 0.35 0.42 0.48 -
P/RPS 0.33 0.29 0.45 0.31 0.24 0.29 0.32 0.51%
P/EPS 7.83 13.30 8.52 6.28 10.57 9.40 12.54 -7.54%
EY 12.77 7.52 11.74 15.92 9.46 10.63 7.97 8.16%
DY 3.33 3.85 2.65 0.00 5.00 4.17 3.86 -2.42%
P/NAPS 0.52 0.48 0.71 0.49 0.38 0.49 0.58 -1.80%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 23/09/14 27/09/13 25/09/12 29/09/11 30/09/10 -
Price 0.71 0.515 0.82 0.515 0.35 0.37 0.47 -
P/RPS 0.39 0.28 0.49 0.32 0.24 0.26 0.32 3.34%
P/EPS 9.27 13.17 9.25 6.60 10.57 8.28 12.28 -4.57%
EY 10.79 7.59 10.81 15.15 9.46 12.07 8.14 4.80%
DY 2.82 3.88 2.44 0.00 5.00 4.73 3.94 -5.41%
P/NAPS 0.62 0.47 0.77 0.52 0.38 0.44 0.57 1.40%

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