[LBALUM] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
24-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 61.38%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 309,686 293,230 271,092 267,183 251,961 277,167 258,502 3.05%
PBT 18,585 13,108 9,253 8,045 14,193 5,867 16,465 2.03%
Tax -2,682 -2,174 -1,102 -870 -1,759 -1,449 -1,818 6.68%
NP 15,903 10,934 8,151 7,175 12,434 4,418 14,647 1.37%
-
NP to SH 15,903 11,143 8,891 7,175 12,434 4,418 14,647 1.37%
-
Tax Rate 14.43% 16.59% 11.91% 10.81% 12.39% 24.70% 11.04% -
Total Cost 293,783 282,296 262,941 260,008 239,527 272,749 243,855 3.15%
-
Net Worth 253,455 233,576 211,515 206,064 198,944 186,151 178,743 5.98%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 253,455 233,576 211,515 206,064 198,944 186,151 178,743 5.98%
NOSH 248,486 248,486 248,841 248,269 248,680 248,202 248,254 0.01%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 5.14% 3.73% 3.01% 2.69% 4.93% 1.59% 5.67% -
ROE 6.27% 4.77% 4.20% 3.48% 6.25% 2.37% 8.19% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 124.63 118.01 108.94 107.62 101.32 111.67 104.13 3.03%
EPS 6.40 4.40 3.28 2.89 5.00 1.78 5.90 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.94 0.85 0.83 0.80 0.75 0.72 5.97%
Adjusted Per Share Value based on latest NOSH - 248,090
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 71.32 67.53 62.43 61.53 58.03 63.83 59.53 3.05%
EPS 3.66 2.57 2.05 1.65 2.86 1.02 3.37 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5837 0.5379 0.4871 0.4746 0.4582 0.4287 0.4117 5.98%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.57 0.35 0.39 0.47 0.53 0.31 0.49 -
P/RPS 0.46 0.30 0.36 0.44 0.52 0.28 0.47 -0.35%
P/EPS 8.91 7.80 10.92 16.26 10.60 17.42 8.31 1.16%
EY 11.23 12.81 9.16 6.15 9.43 5.74 12.04 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.37 0.46 0.57 0.66 0.41 0.68 -3.18%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 28/03/08 -
Price 0.615 0.35 0.39 0.44 0.53 0.30 0.43 -
P/RPS 0.49 0.30 0.36 0.41 0.52 0.27 0.41 3.01%
P/EPS 9.61 7.80 10.92 15.22 10.60 16.85 7.29 4.70%
EY 10.41 12.81 9.16 6.57 9.43 5.93 13.72 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.37 0.46 0.53 0.66 0.40 0.60 0.00%

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 ⃤ & 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