[LBALUM] YoY TTM 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- 30.43%
YoY- 13.66%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 452,431 444,363 407,199 388,146 359,213 362,253 329,641 5.41%
PBT 14,966 18,786 23,668 14,271 12,690 8,388 17,337 -2.42%
Tax -2,479 -2,044 -1,731 -2,578 -2,958 -1,095 -1,577 7.82%
NP 12,487 16,742 21,937 11,693 9,732 7,293 15,760 -3.80%
-
NP to SH 12,487 16,742 21,937 11,902 10,472 7,293 15,760 -3.80%
-
Tax Rate 16.56% 10.88% 7.31% 18.06% 23.31% 13.05% 9.10% -
Total Cost 439,944 427,621 385,262 376,453 349,481 354,960 313,881 5.78%
-
Net Worth 275,819 265,880 253,455 233,576 210,622 205,915 197,978 5.67%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 4,969 4,969 - 4,415 4,324 4,584 - -
Div Payout % 39.80% 29.68% - 37.10% 41.30% 62.87% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 275,819 265,880 253,455 233,576 210,622 205,915 197,978 5.67%
NOSH 248,486 248,486 248,486 248,486 248,486 248,090 247,472 0.06%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.76% 3.77% 5.39% 3.01% 2.71% 2.01% 4.78% -
ROE 4.53% 6.30% 8.66% 5.10% 4.97% 3.54% 7.96% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 182.08 178.83 163.87 156.20 144.97 146.02 133.20 5.34%
EPS 5.03 6.74 8.83 4.79 4.23 2.94 6.37 -3.85%
DPS 2.00 2.00 0.00 1.75 1.75 1.85 0.00 -
NAPS 1.11 1.07 1.02 0.94 0.85 0.83 0.80 5.60%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 104.20 102.34 93.78 89.39 82.73 83.43 75.92 5.41%
EPS 2.88 3.86 5.05 2.74 2.41 1.68 3.63 -3.78%
DPS 1.14 1.14 0.00 1.02 1.00 1.06 0.00 -
NAPS 0.6352 0.6123 0.5837 0.5379 0.4851 0.4742 0.456 5.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.48 0.565 0.57 0.35 0.39 0.47 0.53 -
P/RPS 0.26 0.32 0.35 0.22 0.27 0.32 0.40 -6.92%
P/EPS 9.55 8.39 6.46 7.31 9.23 15.99 8.32 2.32%
EY 10.47 11.92 15.49 13.69 10.84 6.25 12.02 -2.27%
DY 4.17 3.54 0.00 5.00 4.49 3.93 0.00 -
P/NAPS 0.43 0.53 0.56 0.37 0.46 0.57 0.66 -6.88%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 27/03/15 21/03/14 29/03/13 28/03/12 24/03/11 30/03/10 -
Price 0.50 0.58 0.615 0.35 0.39 0.44 0.53 -
P/RPS 0.27 0.32 0.38 0.22 0.27 0.30 0.40 -6.33%
P/EPS 9.95 8.61 6.97 7.31 9.23 14.97 8.32 3.02%
EY 10.05 11.62 14.35 13.69 10.84 6.68 12.02 -2.93%
DY 4.00 3.45 0.00 5.00 4.49 4.20 0.00 -
P/NAPS 0.45 0.54 0.60 0.37 0.46 0.53 0.66 -6.18%

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