Highlights

[LBALUM] YoY Quarter Result on 2012-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     0.42%    YoY -     39.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 113,862 111,074 105,958 95,239 92,386 85,440 80,528 5.94%
  YoY % 2.51% 4.83% 11.25% 3.09% 8.13% 6.10% -
  Horiz. % 141.39% 137.93% 131.58% 118.27% 114.73% 106.10% 100.00%
PBT 4,093 4,096 6,518 4,302 2,601 2,468 5,107 -3.62%
  YoY % -0.07% -37.16% 51.51% 65.40% 5.39% -51.67% -
  Horiz. % 80.14% 80.20% 127.63% 84.24% 50.93% 48.33% 100.00%
Tax -1,246 -806 -818 -1,130 -379 -273 -259 29.91%
  YoY % -54.59% 1.47% 27.61% -198.15% -38.83% -5.41% -
  Horiz. % 481.08% 311.20% 315.83% 436.29% 146.33% 105.41% 100.00%
NP 2,847 3,290 5,700 3,172 2,222 2,195 4,848 -8.49%
  YoY % -13.47% -42.28% 79.70% 42.75% 1.23% -54.72% -
  Horiz. % 58.73% 67.86% 117.57% 65.43% 45.83% 45.28% 100.00%
NP to SH 2,847 3,290 5,700 3,125 2,241 2,195 4,848 -8.49%
  YoY % -13.47% -42.28% 82.40% 39.45% 2.10% -54.72% -
  Horiz. % 58.73% 67.86% 117.57% 64.46% 46.23% 45.28% 100.00%
Tax Rate 30.44 % 19.68 % 12.55 % 26.27 % 14.57 % 11.06 % 5.07 % 34.80%
  YoY % 54.67% 56.81% -52.23% 80.30% 31.74% 118.15% -
  Horiz. % 600.39% 388.17% 247.53% 518.15% 287.38% 218.15% 100.00%
Total Cost 111,015 107,784 100,258 92,067 90,164 83,245 75,680 6.59%
  YoY % 3.00% 7.51% 8.90% 2.11% 8.31% 10.00% -
  Horiz. % 146.69% 142.42% 132.48% 121.65% 119.14% 110.00% 100.00%
Net Worth 270,849 268,364 250,970 233,576 212,611 207,028 196,406 5.50%
  YoY % 0.93% 6.93% 7.45% 9.86% 2.70% 5.41% -
  Horiz. % 137.90% 136.64% 127.78% 118.93% 108.25% 105.41% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 270,849 268,364 250,970 233,576 212,611 207,028 196,406 5.50%
  YoY % 0.93% 6.93% 7.45% 9.86% 2.70% 5.41% -
  Horiz. % 137.90% 136.64% 127.78% 118.93% 108.25% 105.41% 100.00%
NOSH 248,486 248,486 248,486 248,486 247,222 249,431 248,615 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.51% -0.89% 0.33% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.44% 100.33% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 2.50 % 2.96 % 5.38 % 3.33 % 2.41 % 2.57 % 6.02 % -13.62%
  YoY % -15.54% -44.98% 61.56% 38.17% -6.23% -57.31% -
  Horiz. % 41.53% 49.17% 89.37% 55.32% 40.03% 42.69% 100.00%
ROE 1.05 % 1.23 % 2.27 % 1.34 % 1.05 % 1.06 % 2.47 % -13.28%
  YoY % -14.63% -45.81% 69.40% 27.62% -0.94% -57.09% -
  Horiz. % 42.51% 49.80% 91.90% 54.25% 42.51% 42.91% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 45.82 44.70 42.64 38.33 37.37 34.25 32.39 5.95%
  YoY % 2.51% 4.83% 11.24% 2.57% 9.11% 5.74% -
  Horiz. % 141.46% 138.01% 131.65% 118.34% 115.38% 105.74% 100.00%
EPS 1.15 1.32 2.29 1.28 0.89 0.88 1.95 -8.42%
  YoY % -12.88% -42.36% 78.91% 43.82% 1.14% -54.87% -
  Horiz. % 58.97% 67.69% 117.44% 65.64% 45.64% 45.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 1.0800 1.0100 0.9400 0.8600 0.8300 0.7900 5.51%
  YoY % 0.93% 6.93% 7.45% 9.30% 3.61% 5.06% -
  Horiz. % 137.97% 136.71% 127.85% 118.99% 108.86% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 45.82 44.70 42.64 38.33 37.18 34.38 32.41 5.94%
  YoY % 2.51% 4.83% 11.24% 3.09% 8.14% 6.08% -
  Horiz. % 141.38% 137.92% 131.56% 118.27% 114.72% 106.08% 100.00%
EPS 1.15 1.32 2.29 1.28 0.90 0.88 1.95 -8.42%
  YoY % -12.88% -42.36% 78.91% 42.22% 2.27% -54.87% -
  Horiz. % 58.97% 67.69% 117.44% 65.64% 46.15% 45.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 1.0800 1.0100 0.9400 0.8556 0.8332 0.7904 5.50%
  YoY % 0.93% 6.93% 7.45% 9.86% 2.69% 5.41% -
  Horiz. % 137.90% 136.64% 127.78% 118.93% 108.25% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.5000 0.6950 0.5150 0.3600 0.4200 0.5000 0.5400 -
P/RPS 1.09 1.55 1.21 0.94 1.12 1.46 1.67 -6.86%
  YoY % -29.68% 28.10% 28.72% -16.07% -23.29% -12.57% -
  Horiz. % 65.27% 92.81% 72.46% 56.29% 67.07% 87.43% 100.00%
P/EPS 43.64 52.49 22.45 28.63 46.33 56.82 27.69 7.87%
  YoY % -16.86% 133.81% -21.59% -38.20% -18.46% 105.20% -
  Horiz. % 157.60% 189.56% 81.08% 103.39% 167.32% 205.20% 100.00%
EY 2.29 1.91 4.45 3.49 2.16 1.76 3.61 -7.30%
  YoY % 19.90% -57.08% 27.51% 61.57% 22.73% -51.25% -
  Horiz. % 63.43% 52.91% 123.27% 96.68% 59.83% 48.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.64 0.51 0.38 0.49 0.60 0.68 -6.30%
  YoY % -28.12% 25.49% 34.21% -22.45% -18.33% -11.76% -
  Horiz. % 67.65% 94.12% 75.00% 55.88% 72.06% 88.24% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 05/12/14 11/12/13 19/12/12 20/12/11 16/12/10 21/12/09 -
Price 0.4900 0.5750 0.5200 0.3400 0.3800 0.4700 0.4900 -
P/RPS 1.07 1.29 1.22 0.89 1.02 1.37 1.51 -5.58%
  YoY % -17.05% 5.74% 37.08% -12.75% -25.55% -9.27% -
  Horiz. % 70.86% 85.43% 80.79% 58.94% 67.55% 90.73% 100.00%
P/EPS 42.77 43.43 22.67 27.04 41.92 53.41 25.13 9.26%
  YoY % -1.52% 91.57% -16.16% -35.50% -21.51% 112.53% -
  Horiz. % 170.19% 172.82% 90.21% 107.60% 166.81% 212.53% 100.00%
EY 2.34 2.30 4.41 3.70 2.39 1.87 3.98 -8.47%
  YoY % 1.74% -47.85% 19.19% 54.81% 27.81% -53.02% -
  Horiz. % 58.79% 57.79% 110.80% 92.96% 60.05% 46.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.53 0.51 0.36 0.44 0.57 0.62 -5.20%
  YoY % -15.09% 3.92% 41.67% -18.18% -22.81% -8.06% -
  Horiz. % 72.58% 85.48% 82.26% 58.06% 70.97% 91.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers