[LBALUM] QoQ Quarter Result on 30-Apr-2012 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -62.96%
YoY- -52.12%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 99,308 95,239 98,682 94,917 82,099 92,386 96,607 1.84%
PBT 5,534 4,302 3,273 1,162 2,181 2,601 4,471 15.20%
Tax -661 -1,130 -382 -405 -54 -379 -669 -0.79%
NP 4,873 3,172 2,891 757 2,127 2,222 3,802 17.90%
-
NP to SH 4,908 3,125 3,112 757 2,044 2,241 4,606 4.30%
-
Tax Rate 11.94% 26.27% 11.67% 34.85% 2.48% 14.57% 14.96% -
Total Cost 94,435 92,067 95,791 94,160 79,972 90,164 92,805 1.16%
-
Net Worth 233,576 233,576 231,091 217,006 210,622 212,611 211,444 6.82%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - 4,415 - - - -
Div Payout % - - - 583.33% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 233,576 233,576 231,091 217,006 210,622 212,611 211,444 6.82%
NOSH 248,486 248,486 248,486 248,486 247,790 247,222 248,758 -0.07%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.91% 3.33% 2.93% 0.80% 2.59% 2.41% 3.94% -
ROE 2.10% 1.34% 1.35% 0.35% 0.97% 1.05% 2.18% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 39.97 38.33 39.71 37.62 33.13 37.37 38.84 1.92%
EPS 1.96 1.28 1.16 0.30 0.86 0.89 1.53 17.86%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.93 0.86 0.85 0.86 0.85 6.90%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 22.87 21.93 22.73 21.86 18.91 21.28 22.25 1.84%
EPS 1.13 0.72 0.72 0.17 0.47 0.52 1.06 4.33%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.5379 0.5379 0.5322 0.4998 0.4851 0.4897 0.487 6.81%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.35 0.36 0.35 0.38 0.39 0.42 0.42 -
P/RPS 0.88 0.94 0.88 1.02 1.18 1.12 1.08 -12.70%
P/EPS 17.72 28.63 27.95 186.91 47.28 46.33 22.68 -15.10%
EY 5.64 3.49 3.58 0.54 2.12 2.16 4.41 17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.38 0.41 0.46 0.49 0.49 -17.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 19/12/12 25/09/12 27/06/12 28/03/12 20/12/11 29/09/11 -
Price 0.35 0.34 0.35 0.38 0.39 0.38 0.37 -
P/RPS 0.88 0.89 0.88 1.02 1.18 1.02 0.95 -4.95%
P/EPS 17.72 27.04 27.95 186.91 47.28 41.92 19.98 -7.65%
EY 5.64 3.70 3.58 0.54 2.12 2.39 5.00 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.38 0.41 0.46 0.44 0.44 -10.86%

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