[LBALUM] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 44.28%
YoY- 42.72%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 221,103 110,029 416,358 309,686 213,068 107,110 390,743 -31.51%
PBT 10,128 6,031 24,943 18,585 12,526 6,008 18,191 -32.25%
Tax -1,564 -758 -2,863 -2,682 -1,504 -686 -1,223 17.76%
NP 8,564 5,273 22,080 15,903 11,022 5,322 16,968 -36.52%
-
NP to SH 8,564 5,273 22,080 15,903 11,022 5,322 16,968 -36.52%
-
Tax Rate 15.44% 12.57% 11.48% 14.43% 12.01% 11.42% 6.72% -
Total Cost 212,539 104,756 394,278 293,783 202,046 101,788 373,775 -31.29%
-
Net Worth 268,364 263,395 258,425 253,455 250,970 246,001 241,031 7.40%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 4,969 - - - - -
Div Payout % - - 22.51% - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 268,364 263,395 258,425 253,455 250,970 246,001 241,031 7.40%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 3.87% 4.79% 5.30% 5.14% 5.17% 4.97% 4.34% -
ROE 3.19% 2.00% 8.54% 6.27% 4.39% 2.16% 7.04% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 88.98 44.28 167.56 124.63 85.75 43.11 157.25 -31.51%
EPS 3.45 2.12 8.89 6.40 4.44 2.14 6.83 -36.49%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.04 1.02 1.01 0.99 0.97 7.40%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 50.92 25.34 95.89 71.32 49.07 24.67 89.99 -31.51%
EPS 1.97 1.21 5.09 3.66 2.54 1.23 3.91 -36.60%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 0.00 -
NAPS 0.6181 0.6066 0.5952 0.5837 0.578 0.5666 0.5551 7.40%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.695 0.755 0.67 0.57 0.515 0.49 0.36 -
P/RPS 0.78 1.71 0.40 0.46 0.60 1.14 0.23 125.22%
P/EPS 20.17 35.58 7.54 8.91 11.61 22.88 5.27 144.08%
EY 4.96 2.81 13.26 11.23 8.61 4.37 18.97 -59.01%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.64 0.56 0.51 0.49 0.37 43.95%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 05/12/14 23/09/14 26/06/14 21/03/14 11/12/13 27/09/13 27/06/13 -
Price 0.575 0.82 0.71 0.615 0.52 0.515 0.465 -
P/RPS 0.65 1.85 0.42 0.49 0.61 1.19 0.30 67.20%
P/EPS 16.68 38.64 7.99 9.61 11.72 24.05 6.81 81.40%
EY 5.99 2.59 12.52 10.41 8.53 4.16 14.69 -44.92%
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.68 0.60 0.51 0.52 0.48 6.80%

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