[LBALUM] YoY TTM Result on 31-Jan-2012 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -6.14%
YoY- 43.59%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 444,363 407,199 388,146 359,213 362,253 329,641 373,134 2.95%
PBT 18,786 23,668 14,271 12,690 8,388 17,337 10,641 9.93%
Tax -2,044 -1,731 -2,578 -2,958 -1,095 -1,577 -597 22.75%
NP 16,742 21,937 11,693 9,732 7,293 15,760 10,044 8.88%
-
NP to SH 16,742 21,937 11,902 10,472 7,293 15,760 10,044 8.88%
-
Tax Rate 10.88% 7.31% 18.06% 23.31% 13.05% 9.10% 5.61% -
Total Cost 427,621 385,262 376,453 349,481 354,960 313,881 363,090 2.76%
-
Net Worth 265,880 253,455 233,576 210,622 205,915 197,978 186,306 6.10%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 4,969 - 4,415 4,324 4,584 - 4,346 2.25%
Div Payout % 29.68% - 37.10% 41.30% 62.87% - 43.27% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 265,880 253,455 233,576 210,622 205,915 197,978 186,306 6.10%
NOSH 248,486 248,486 248,486 248,486 248,090 247,472 248,409 0.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 3.77% 5.39% 3.01% 2.71% 2.01% 4.78% 2.69% -
ROE 6.30% 8.66% 5.10% 4.97% 3.54% 7.96% 5.39% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 178.83 163.87 156.20 144.97 146.02 133.20 150.21 2.94%
EPS 6.74 8.83 4.79 4.23 2.94 6.37 4.04 8.90%
DPS 2.00 0.00 1.75 1.75 1.85 0.00 1.75 2.24%
NAPS 1.07 1.02 0.94 0.85 0.83 0.80 0.75 6.09%
Adjusted Per Share Value based on latest NOSH - 247,790
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 102.34 93.78 89.39 82.73 83.43 75.92 85.94 2.95%
EPS 3.86 5.05 2.74 2.41 1.68 3.63 2.31 8.92%
DPS 1.14 0.00 1.02 1.00 1.06 0.00 1.00 2.20%
NAPS 0.6123 0.5837 0.5379 0.4851 0.4742 0.456 0.4291 6.10%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.565 0.57 0.35 0.39 0.47 0.53 0.31 -
P/RPS 0.32 0.35 0.22 0.27 0.32 0.40 0.21 7.26%
P/EPS 8.39 6.46 7.31 9.23 15.99 8.32 7.67 1.50%
EY 11.92 15.49 13.69 10.84 6.25 12.02 13.04 -1.48%
DY 3.54 0.00 5.00 4.49 3.93 0.00 5.65 -7.49%
P/NAPS 0.53 0.56 0.37 0.46 0.57 0.66 0.41 4.36%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 30/03/09 -
Price 0.58 0.615 0.35 0.39 0.44 0.53 0.30 -
P/RPS 0.32 0.38 0.22 0.27 0.30 0.40 0.20 8.14%
P/EPS 8.61 6.97 7.31 9.23 14.97 8.32 7.42 2.50%
EY 11.62 14.35 13.69 10.84 6.68 12.02 13.48 -2.44%
DY 3.45 0.00 5.00 4.49 4.20 0.00 5.83 -8.36%
P/NAPS 0.54 0.60 0.37 0.46 0.53 0.66 0.40 5.12%

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