[LBALUM] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 44.34%
YoY- 92.61%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 444,824 454,461 416,358 390,742 366,009 355,304 347,031 4.22%
PBT 16,310 15,213 24,943 18,192 10,426 11,482 14,537 1.93%
Tax -588 -2,024 -2,863 -1,222 -1,507 -2,726 -1,983 -18.32%
NP 15,722 13,189 22,080 16,970 8,919 8,756 12,554 3.81%
-
NP to SH 15,722 13,189 22,080 17,179 8,919 8,756 12,554 3.81%
-
Tax Rate 3.61% 13.30% 11.48% 6.72% 14.45% 23.74% 13.64% -
Total Cost 429,102 441,272 394,278 373,772 357,090 346,548 334,477 4.23%
-
Net Worth 280,789 268,364 258,425 241,031 213,697 207,579 214,839 4.55%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 4,969 4,969 4,969 - 4,415 4,324 4,584 1.35%
Div Payout % 31.61% 37.68% 22.51% - 49.51% 49.39% 36.52% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 280,789 268,364 258,425 241,031 213,697 207,579 214,839 4.55%
NOSH 248,486 248,486 248,486 248,486 248,486 247,118 261,999 -0.87%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 3.53% 2.90% 5.30% 4.34% 2.44% 2.46% 3.62% -
ROE 5.60% 4.91% 8.54% 7.13% 4.17% 4.22% 5.84% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 179.01 182.89 167.56 157.25 147.30 143.78 132.45 5.14%
EPS 6.33 5.31 8.89 6.91 3.59 3.54 4.79 4.75%
DPS 2.00 2.00 2.00 0.00 1.75 1.75 1.75 2.24%
NAPS 1.13 1.08 1.04 0.97 0.86 0.84 0.82 5.48%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 102.45 104.67 95.89 89.99 84.29 81.83 79.92 4.22%
EPS 3.62 3.04 5.09 3.96 2.05 2.02 2.89 3.82%
DPS 1.14 1.14 1.14 0.00 1.02 1.00 1.06 1.21%
NAPS 0.6467 0.6181 0.5952 0.5551 0.4922 0.4781 0.4948 4.55%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.53 0.57 0.67 0.36 0.38 0.45 0.56 -
P/RPS 0.30 0.31 0.40 0.23 0.26 0.31 0.42 -5.44%
P/EPS 8.38 10.74 7.54 5.21 10.59 12.70 11.69 -5.39%
EY 11.94 9.31 13.26 19.20 9.45 7.87 8.56 5.69%
DY 3.77 3.51 2.99 0.00 4.61 3.89 3.12 3.20%
P/NAPS 0.47 0.53 0.64 0.37 0.44 0.54 0.68 -5.96%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 26/06/14 27/06/13 27/06/12 30/06/11 30/06/10 -
Price 0.55 0.555 0.71 0.465 0.38 0.44 0.48 -
P/RPS 0.31 0.30 0.42 0.30 0.26 0.31 0.36 -2.45%
P/EPS 8.69 10.46 7.99 6.73 10.59 12.42 10.02 -2.34%
EY 11.50 9.56 12.52 14.87 9.45 8.05 9.98 2.38%
DY 3.64 3.60 2.82 0.00 4.61 3.98 3.65 -0.04%
P/NAPS 0.49 0.51 0.68 0.48 0.44 0.52 0.59 -3.04%

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