Highlights

[LBALUM] YoY TTM Result on 2011-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 20-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     0.41%    YoY -     63.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 424,393 409,889 370,937 361,155 371,089 308,160 387,952 1.51%
  YoY % 3.54% 10.50% 2.71% -2.68% 20.42% -20.57% -
  Horiz. % 109.39% 105.65% 95.61% 93.09% 95.65% 79.43% 100.00%
PBT 22,544 23,143 10,922 13,426 8,332 12,423 18,966 2.92%
  YoY % -2.59% 111.89% -18.65% 61.14% -32.93% -34.50% -
  Horiz. % 118.87% 122.02% 57.59% 70.79% 43.93% 65.50% 100.00%
Tax -2,923 -1,214 -1,971 -3,092 -1,516 -1,101 -1,100 17.68%
  YoY % -140.77% 38.41% 36.25% -103.96% -37.69% -0.09% -
  Horiz. % 265.73% 110.36% 179.18% 281.09% 137.82% 100.09% 100.00%
NP 19,621 21,929 8,951 10,334 6,816 11,322 17,866 1.57%
  YoY % -10.52% 144.99% -13.38% 51.61% -39.80% -36.63% -
  Horiz. % 109.82% 122.74% 50.10% 57.84% 38.15% 63.37% 100.00%
NP to SH 19,621 21,964 9,125 11,157 6,816 11,322 17,866 1.57%
  YoY % -10.67% 140.70% -18.21% 63.69% -39.80% -36.63% -
  Horiz. % 109.82% 122.94% 51.07% 62.45% 38.15% 63.37% 100.00%
Tax Rate 12.97 % 5.25 % 18.05 % 23.03 % 18.19 % 8.86 % 5.80 % 14.35%
  YoY % 147.05% -70.91% -21.62% 26.61% 105.30% 52.76% -
  Horiz. % 223.62% 90.52% 311.21% 397.07% 313.62% 152.76% 100.00%
Total Cost 404,772 387,960 361,986 350,821 364,273 296,838 370,086 1.50%
  YoY % 4.33% 7.18% 3.18% -3.69% 22.72% -19.79% -
  Horiz. % 109.37% 104.83% 97.81% 94.79% 98.43% 80.21% 100.00%
Net Worth 268,364 250,970 233,576 212,611 207,028 196,406 189,276 5.99%
  YoY % 6.93% 7.45% 9.86% 2.70% 5.41% 3.77% -
  Horiz. % 141.78% 132.60% 123.41% 112.33% 109.38% 103.77% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 4,969 0 4,415 4,324 4,584 0 4,346 2.26%
  YoY % 0.00% 0.00% 2.11% -5.68% 0.00% 0.00% -
  Horiz. % 114.35% 0.00% 101.60% 99.50% 105.49% 0.00% 100.00%
Div Payout % 25.33 % - % 48.39 % 38.76 % 67.27 % - % 24.33 % 0.67%
  YoY % 0.00% 0.00% 24.85% -42.38% 0.00% 0.00% -
  Horiz. % 104.11% 0.00% 198.89% 159.31% 276.49% 0.00% 100.00%
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 268,364 250,970 233,576 212,611 207,028 196,406 189,276 5.99%
  YoY % 6.93% 7.45% 9.86% 2.70% 5.41% 3.77% -
  Horiz. % 141.78% 132.60% 123.41% 112.33% 109.38% 103.77% 100.00%
NOSH 248,486 248,486 248,486 247,222 249,431 248,615 249,047 -0.04%
  YoY % 0.00% 0.00% 0.51% -0.89% 0.33% -0.17% -
  Horiz. % 99.77% 99.77% 99.77% 99.27% 100.15% 99.83% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 4.62 % 5.35 % 2.41 % 2.86 % 1.84 % 3.67 % 4.61 % 0.04%
  YoY % -13.64% 121.99% -15.73% 55.43% -49.86% -20.39% -
  Horiz. % 100.22% 116.05% 52.28% 62.04% 39.91% 79.61% 100.00%
ROE 7.31 % 8.75 % 3.91 % 5.25 % 3.29 % 5.76 % 9.44 % -4.17%
  YoY % -16.46% 123.79% -25.52% 59.57% -42.88% -38.98% -
  Horiz. % 77.44% 92.69% 41.42% 55.61% 34.85% 61.02% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 170.79 164.95 149.28 146.09 148.77 123.95 155.77 1.55%
  YoY % 3.54% 10.50% 2.18% -1.80% 20.02% -20.43% -
  Horiz. % 109.64% 105.89% 95.83% 93.79% 95.51% 79.57% 100.00%
EPS 7.90 8.84 3.67 4.51 2.73 4.55 7.17 1.63%
  YoY % -10.63% 140.87% -18.63% 65.20% -40.00% -36.54% -
  Horiz. % 110.18% 123.29% 51.19% 62.90% 38.08% 63.46% 100.00%
DPS 2.00 0.00 1.75 1.75 1.84 0.00 1.75 2.25%
  YoY % 0.00% 0.00% 0.00% -4.89% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 100.00% 100.00% 105.14% 0.00% 100.00%
NAPS 1.0800 1.0100 0.9400 0.8600 0.8300 0.7900 0.7600 6.03%
  YoY % 6.93% 7.45% 9.30% 3.61% 5.06% 3.95% -
  Horiz. % 142.11% 132.89% 123.68% 113.16% 109.21% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 170.79 164.95 149.28 145.34 149.34 124.02 156.13 1.51%
  YoY % 3.54% 10.50% 2.71% -2.68% 20.42% -20.57% -
  Horiz. % 109.39% 105.65% 95.61% 93.09% 95.65% 79.43% 100.00%
EPS 7.90 8.84 3.67 4.49 2.74 4.56 7.19 1.58%
  YoY % -10.63% 140.87% -18.26% 63.87% -39.91% -36.58% -
  Horiz. % 109.87% 122.95% 51.04% 62.45% 38.11% 63.42% 100.00%
DPS 2.00 0.00 1.75 1.74 1.85 0.00 1.75 2.25%
  YoY % 0.00% 0.00% 0.57% -5.95% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 100.00% 99.43% 105.71% 0.00% 100.00%
NAPS 1.0800 1.0100 0.9400 0.8556 0.8332 0.7904 0.7617 5.99%
  YoY % 6.93% 7.45% 9.86% 2.69% 5.41% 3.77% -
  Horiz. % 141.79% 132.60% 123.41% 112.33% 109.39% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.6950 0.5150 0.3600 0.4200 0.5000 0.5400 0.3500 -
P/RPS 0.41 0.31 0.24 0.29 0.34 0.44 0.22 10.93%
  YoY % 32.26% 29.17% -17.24% -14.71% -22.73% 100.00% -
  Horiz. % 186.36% 140.91% 109.09% 131.82% 154.55% 200.00% 100.00%
P/EPS 8.80 5.83 9.80 9.31 18.30 11.86 4.88 10.32%
  YoY % 50.94% -40.51% 5.26% -49.13% 54.30% 143.03% -
  Horiz. % 180.33% 119.47% 200.82% 190.78% 375.00% 243.03% 100.00%
EY 11.36 17.16 10.20 10.75 5.47 8.43 20.50 -9.37%
  YoY % -33.80% 68.24% -5.12% 96.53% -35.11% -58.88% -
  Horiz. % 55.41% 83.71% 49.76% 52.44% 26.68% 41.12% 100.00%
DY 2.88 0.00 4.86 4.17 3.68 0.00 5.00 -8.78%
  YoY % 0.00% 0.00% 16.55% 13.32% 0.00% 0.00% -
  Horiz. % 57.60% 0.00% 97.20% 83.40% 73.60% 0.00% 100.00%
P/NAPS 0.64 0.51 0.38 0.49 0.60 0.68 0.46 5.66%
  YoY % 25.49% 34.21% -22.45% -18.33% -11.76% 47.83% -
  Horiz. % 139.13% 110.87% 82.61% 106.52% 130.43% 147.83% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 05/12/14 11/12/13 19/12/12 20/12/11 16/12/10 21/12/09 15/12/08 -
Price 0.5750 0.5200 0.3400 0.3800 0.4700 0.4900 0.3100 -
P/RPS 0.34 0.32 0.23 0.26 0.32 0.40 0.20 9.24%
  YoY % 6.25% 39.13% -11.54% -18.75% -20.00% 100.00% -
  Horiz. % 170.00% 160.00% 115.00% 130.00% 160.00% 200.00% 100.00%
P/EPS 7.28 5.88 9.26 8.42 17.20 10.76 4.32 9.08%
  YoY % 23.81% -36.50% 9.98% -51.05% 59.85% 149.07% -
  Horiz. % 168.52% 136.11% 214.35% 194.91% 398.15% 249.07% 100.00%
EY 13.73 17.00 10.80 11.88 5.81 9.29 23.14 -8.33%
  YoY % -19.24% 57.41% -9.09% 104.48% -37.46% -59.85% -
  Horiz. % 59.33% 73.47% 46.67% 51.34% 25.11% 40.15% 100.00%
DY 3.48 0.00 5.15 4.61 3.91 0.00 5.65 -7.76%
  YoY % 0.00% 0.00% 11.71% 17.90% 0.00% 0.00% -
  Horiz. % 61.59% 0.00% 91.15% 81.59% 69.20% 0.00% 100.00%
P/NAPS 0.53 0.51 0.36 0.44 0.57 0.62 0.41 4.37%
  YoY % 3.92% 41.67% -18.18% -22.81% -8.06% 51.22% -
  Horiz. % 129.27% 124.39% 87.80% 107.32% 139.02% 151.22% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers