[LBALUM] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 57.06%
YoY- 140.12%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 105,958 107,110 97,513 99,308 95,239 98,682 94,917 7.59%
PBT 6,518 6,008 5,083 5,534 4,302 3,273 1,162 214.70%
Tax -818 -686 951 -661 -1,130 -382 -405 59.57%
NP 5,700 5,322 6,034 4,873 3,172 2,891 757 282.75%
-
NP to SH 5,700 5,322 6,034 4,908 3,125 3,112 757 282.75%
-
Tax Rate 12.55% 11.42% -18.71% 11.94% 26.27% 11.67% 34.85% -
Total Cost 100,258 101,788 91,479 94,435 92,067 95,791 94,160 4.26%
-
Net Worth 250,970 246,001 241,031 233,576 233,576 231,091 217,006 10.15%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - 4,415 -
Div Payout % - - - - - - 583.33% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 250,970 246,001 241,031 233,576 233,576 231,091 217,006 10.15%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.38% 4.97% 6.19% 4.91% 3.33% 2.93% 0.80% -
ROE 2.27% 2.16% 2.50% 2.10% 1.34% 1.35% 0.35% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 42.64 43.11 39.24 39.97 38.33 39.71 37.62 8.68%
EPS 2.29 2.14 2.43 1.96 1.28 1.16 0.30 286.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
NAPS 1.01 0.99 0.97 0.94 0.94 0.93 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 24.40 24.67 22.46 22.87 21.93 22.73 21.86 7.58%
EPS 1.31 1.23 1.39 1.13 0.72 0.72 0.17 288.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 0.578 0.5666 0.5551 0.5379 0.5379 0.5322 0.4998 10.14%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.515 0.49 0.36 0.35 0.36 0.35 0.38 -
P/RPS 1.21 1.14 0.92 0.88 0.94 0.88 1.02 12.02%
P/EPS 22.45 22.88 14.83 17.72 28.63 27.95 186.91 -75.56%
EY 4.45 4.37 6.75 5.64 3.49 3.58 0.54 306.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.37 0.37 0.38 0.38 0.41 15.61%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 11/12/13 27/09/13 27/06/13 29/03/13 19/12/12 25/09/12 27/06/12 -
Price 0.52 0.515 0.465 0.35 0.34 0.35 0.38 -
P/RPS 1.22 1.19 1.18 0.88 0.89 0.88 1.02 12.64%
P/EPS 22.67 24.05 19.15 17.72 27.04 27.95 186.91 -75.40%
EY 4.41 4.16 5.22 5.64 3.70 3.58 0.54 303.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.37 0.36 0.38 0.41 15.61%

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