[LBALUM] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
11-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 13.28%
YoY- 140.7%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 451,617 454,533 424,393 409,889 370,937 361,155 371,089 3.32%
PBT 23,793 11,180 22,544 23,143 10,922 13,426 8,332 19.09%
Tax -1,826 -1,905 -2,923 -1,214 -1,971 -3,092 -1,516 3.14%
NP 21,967 9,275 19,621 21,929 8,951 10,334 6,816 21.51%
-
NP to SH 21,967 9,275 19,621 21,964 9,125 11,157 6,816 21.51%
-
Tax Rate 7.67% 17.04% 12.97% 5.25% 18.05% 23.03% 18.19% -
Total Cost 429,650 445,258 404,772 387,960 361,986 350,821 364,273 2.78%
-
Net Worth 285,758 270,849 268,364 250,970 233,576 212,611 207,028 5.51%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 4,969 4,969 4,969 - 4,415 4,324 4,584 1.35%
Div Payout % 22.62% 53.58% 25.33% - 48.39% 38.76% 67.27% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 285,758 270,849 268,364 250,970 233,576 212,611 207,028 5.51%
NOSH 248,486 248,486 248,486 248,486 248,486 247,222 249,431 -0.06%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.86% 2.04% 4.62% 5.35% 2.41% 2.86% 1.84% -
ROE 7.69% 3.42% 7.31% 8.75% 3.91% 5.25% 3.29% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 181.75 182.92 170.79 164.95 149.28 146.09 148.77 3.39%
EPS 8.84 3.73 7.90 8.84 3.67 4.51 2.73 21.61%
DPS 2.00 2.00 2.00 0.00 1.75 1.75 1.84 1.39%
NAPS 1.15 1.09 1.08 1.01 0.94 0.86 0.83 5.58%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 103.86 104.53 97.60 94.26 85.30 83.05 85.34 3.32%
EPS 5.05 2.13 4.51 5.05 2.10 2.57 1.57 21.47%
DPS 1.14 1.14 1.14 0.00 1.02 0.99 1.05 1.37%
NAPS 0.6571 0.6229 0.6171 0.5771 0.5371 0.4889 0.4761 5.51%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.625 0.50 0.695 0.515 0.36 0.42 0.50 -
P/RPS 0.34 0.27 0.41 0.31 0.24 0.29 0.34 0.00%
P/EPS 7.07 13.40 8.80 5.83 9.80 9.31 18.30 -14.64%
EY 14.14 7.47 11.36 17.16 10.20 10.75 5.47 17.13%
DY 3.20 4.00 2.88 0.00 4.86 4.17 3.68 -2.30%
P/NAPS 0.54 0.46 0.64 0.51 0.38 0.49 0.60 -1.73%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 10/12/15 05/12/14 11/12/13 19/12/12 20/12/11 16/12/10 -
Price 0.585 0.49 0.575 0.52 0.34 0.38 0.47 -
P/RPS 0.32 0.27 0.34 0.32 0.23 0.26 0.32 0.00%
P/EPS 6.62 13.13 7.28 5.88 9.26 8.42 17.20 -14.69%
EY 15.11 7.62 13.73 17.00 10.80 11.88 5.81 17.25%
DY 3.42 4.08 3.48 0.00 5.15 4.61 3.91 -2.20%
P/NAPS 0.51 0.45 0.53 0.51 0.36 0.44 0.57 -1.83%

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