[LBALUM] YoY TTM Result on 31-Jul-2011 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 26.9%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 419,277 399,170 368,084 354,209 366,177 327,116 373,195 1.95%
PBT 24,966 20,927 9,224 13,293 10,971 10,350 21,908 2.20%
Tax -2,935 -1,526 -1,220 -2,986 -1,502 -1,261 -1,401 13.11%
NP 22,031 19,401 8,004 10,307 9,469 9,089 20,507 1.20%
-
NP to SH 22,031 19,389 8,225 11,111 9,469 9,089 20,507 1.20%
-
Tax Rate 11.76% 7.29% 13.23% 22.46% 13.69% 12.18% 6.39% -
Total Cost 397,246 379,769 360,080 343,902 356,708 318,027 352,688 2.00%
-
Net Worth 263,395 246,001 231,091 211,444 205,310 193,585 188,300 5.75%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 4,969 - 4,415 4,324 4,584 - 4,346 2.25%
Div Payout % 22.56% - 53.69% 38.92% 48.42% - 21.19% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 263,395 246,001 231,091 211,444 205,310 193,585 188,300 5.75%
NOSH 248,486 248,486 248,486 248,758 247,362 248,186 247,763 0.04%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 5.25% 4.86% 2.17% 2.91% 2.59% 2.78% 5.49% -
ROE 8.36% 7.88% 3.56% 5.25% 4.61% 4.70% 10.89% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 168.73 160.64 148.13 142.39 148.03 131.80 150.63 1.90%
EPS 8.87 7.80 3.31 4.47 3.83 3.66 8.28 1.15%
DPS 2.00 0.00 1.75 1.75 1.85 0.00 1.75 2.24%
NAPS 1.06 0.99 0.93 0.85 0.83 0.78 0.76 5.69%
Adjusted Per Share Value based on latest NOSH - 248,758
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 96.56 91.93 84.77 81.58 84.33 75.34 85.95 1.95%
EPS 5.07 4.47 1.89 2.56 2.18 2.09 4.72 1.19%
DPS 1.14 0.00 1.02 1.00 1.06 0.00 1.00 2.20%
NAPS 0.6066 0.5666 0.5322 0.487 0.4728 0.4458 0.4337 5.74%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.755 0.49 0.35 0.42 0.48 0.40 0.42 -
P/RPS 0.45 0.31 0.24 0.29 0.32 0.30 0.28 8.22%
P/EPS 8.52 6.28 10.57 9.40 12.54 10.92 5.07 9.03%
EY 11.74 15.92 9.46 10.63 7.97 9.16 19.71 -8.26%
DY 2.65 0.00 5.00 4.17 3.86 0.00 4.17 -7.27%
P/NAPS 0.71 0.49 0.38 0.49 0.58 0.51 0.55 4.34%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 23/09/14 27/09/13 25/09/12 29/09/11 30/09/10 29/09/09 29/09/08 -
Price 0.82 0.515 0.35 0.37 0.47 0.52 0.40 -
P/RPS 0.49 0.32 0.24 0.26 0.32 0.39 0.27 10.43%
P/EPS 9.25 6.60 10.57 8.28 12.28 14.20 4.83 11.43%
EY 10.81 15.15 9.46 12.07 8.14 7.04 20.69 -10.25%
DY 2.44 0.00 5.00 4.73 3.94 0.00 4.38 -9.28%
P/NAPS 0.77 0.52 0.38 0.44 0.57 0.67 0.53 6.42%

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