Highlights

[LBALUM] YoY TTM 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 -     10.94%    YoY -     -18.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 454,533 424,393 409,889 370,937 361,155 371,089 308,160 6.69%
  YoY % 7.10% 3.54% 10.50% 2.71% -2.68% 20.42% -
  Horiz. % 147.50% 137.72% 133.01% 120.37% 117.20% 120.42% 100.00%
PBT 11,180 22,544 23,143 10,922 13,426 8,332 12,423 -1.74%
  YoY % -50.41% -2.59% 111.89% -18.65% 61.14% -32.93% -
  Horiz. % 89.99% 181.47% 186.29% 87.92% 108.07% 67.07% 100.00%
Tax -1,905 -2,923 -1,214 -1,971 -3,092 -1,516 -1,101 9.56%
  YoY % 34.83% -140.77% 38.41% 36.25% -103.96% -37.69% -
  Horiz. % 173.02% 265.49% 110.26% 179.02% 280.84% 137.69% 100.00%
NP 9,275 19,621 21,929 8,951 10,334 6,816 11,322 -3.27%
  YoY % -52.73% -10.52% 144.99% -13.38% 51.61% -39.80% -
  Horiz. % 81.92% 173.30% 193.68% 79.06% 91.27% 60.20% 100.00%
NP to SH 9,275 19,621 21,964 9,125 11,157 6,816 11,322 -3.27%
  YoY % -52.73% -10.67% 140.70% -18.21% 63.69% -39.80% -
  Horiz. % 81.92% 173.30% 193.99% 80.60% 98.54% 60.20% 100.00%
Tax Rate 17.04 % 12.97 % 5.25 % 18.05 % 23.03 % 18.19 % 8.86 % 11.51%
  YoY % 31.38% 147.05% -70.91% -21.62% 26.61% 105.30% -
  Horiz. % 192.33% 146.39% 59.26% 203.72% 259.93% 205.30% 100.00%
Total Cost 445,258 404,772 387,960 361,986 350,821 364,273 296,838 6.99%
  YoY % 10.00% 4.33% 7.18% 3.18% -3.69% 22.72% -
  Horiz. % 150.00% 136.36% 130.70% 121.95% 118.19% 122.72% 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 4,969 4,969 0 4,415 4,324 4,584 0 -
  YoY % 0.00% 0.00% 0.00% 2.11% -5.68% 0.00% -
  Horiz. % 108.39% 108.39% 0.00% 96.31% 94.32% 100.00% -
Div Payout % 53.58 % 25.33 % - % 48.39 % 38.76 % 67.27 % - % -
  YoY % 111.53% 0.00% 0.00% 24.85% -42.38% 0.00% -
  Horiz. % 79.65% 37.65% 0.00% 71.93% 57.62% 100.00% -
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 2.04 % 4.62 % 5.35 % 2.41 % 2.86 % 1.84 % 3.67 % -9.32%
  YoY % -55.84% -13.64% 121.99% -15.73% 55.43% -49.86% -
  Horiz. % 55.59% 125.89% 145.78% 65.67% 77.93% 50.14% 100.00%
ROE 3.42 % 7.31 % 8.75 % 3.91 % 5.25 % 3.29 % 5.76 % -8.32%
  YoY % -53.21% -16.46% 123.79% -25.52% 59.57% -42.88% -
  Horiz. % 59.38% 126.91% 151.91% 67.88% 91.15% 57.12% 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 182.92 170.79 164.95 149.28 146.09 148.77 123.95 6.70%
  YoY % 7.10% 3.54% 10.50% 2.18% -1.80% 20.02% -
  Horiz. % 147.58% 137.79% 133.08% 120.44% 117.86% 120.02% 100.00%
EPS 3.73 7.90 8.84 3.67 4.51 2.73 4.55 -3.26%
  YoY % -52.78% -10.63% 140.87% -18.63% 65.20% -40.00% -
  Horiz. % 81.98% 173.63% 194.29% 80.66% 99.12% 60.00% 100.00%
DPS 2.00 2.00 0.00 1.75 1.75 1.84 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -4.89% 0.00% -
  Horiz. % 108.70% 108.70% 0.00% 95.11% 95.11% 100.00% -
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 182.92 170.79 164.95 149.28 145.34 149.34 124.02 6.69%
  YoY % 7.10% 3.54% 10.50% 2.71% -2.68% 20.42% -
  Horiz. % 147.49% 137.71% 133.00% 120.37% 117.19% 120.42% 100.00%
EPS 3.73 7.90 8.84 3.67 4.49 2.74 4.56 -3.29%
  YoY % -52.78% -10.63% 140.87% -18.26% 63.87% -39.91% -
  Horiz. % 81.80% 173.25% 193.86% 80.48% 98.46% 60.09% 100.00%
DPS 2.00 2.00 0.00 1.75 1.74 1.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.57% -5.95% 0.00% -
  Horiz. % 108.11% 108.11% 0.00% 94.59% 94.05% 100.00% -
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 0.27 0.41 0.31 0.24 0.29 0.34 0.44 -7.81%
  YoY % -34.15% 32.26% 29.17% -17.24% -14.71% -22.73% -
  Horiz. % 61.36% 93.18% 70.45% 54.55% 65.91% 77.27% 100.00%
P/EPS 13.40 8.80 5.83 9.80 9.31 18.30 11.86 2.05%
  YoY % 52.27% 50.94% -40.51% 5.26% -49.13% 54.30% -
  Horiz. % 112.98% 74.20% 49.16% 82.63% 78.50% 154.30% 100.00%
EY 7.47 11.36 17.16 10.20 10.75 5.47 8.43 -1.99%
  YoY % -34.24% -33.80% 68.24% -5.12% 96.53% -35.11% -
  Horiz. % 88.61% 134.76% 203.56% 121.00% 127.52% 64.89% 100.00%
DY 4.00 2.88 0.00 4.86 4.17 3.68 0.00 -
  YoY % 38.89% 0.00% 0.00% 16.55% 13.32% 0.00% -
  Horiz. % 108.70% 78.26% 0.00% 132.07% 113.32% 100.00% -
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 0.27 0.34 0.32 0.23 0.26 0.32 0.40 -6.34%
  YoY % -20.59% 6.25% 39.13% -11.54% -18.75% -20.00% -
  Horiz. % 67.50% 85.00% 80.00% 57.50% 65.00% 80.00% 100.00%
P/EPS 13.13 7.28 5.88 9.26 8.42 17.20 10.76 3.37%
  YoY % 80.36% 23.81% -36.50% 9.98% -51.05% 59.85% -
  Horiz. % 122.03% 67.66% 54.65% 86.06% 78.25% 159.85% 100.00%
EY 7.62 13.73 17.00 10.80 11.88 5.81 9.29 -3.25%
  YoY % -44.50% -19.24% 57.41% -9.09% 104.48% -37.46% -
  Horiz. % 82.02% 147.79% 182.99% 116.25% 127.88% 62.54% 100.00%
DY 4.08 3.48 0.00 5.15 4.61 3.91 0.00 -
  YoY % 17.24% 0.00% 0.00% 11.71% 17.90% 0.00% -
  Horiz. % 104.35% 89.00% 0.00% 131.71% 117.90% 100.00% -
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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