[LBALUM] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
23-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -0.22%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 480,713 447,200 451,745 419,277 399,170 368,084 354,209 5.21%
PBT 23,093 20,774 11,183 24,966 20,927 9,224 13,293 9.63%
Tax -6,658 -1,737 -1,465 -2,935 -1,526 -1,220 -2,986 14.28%
NP 16,435 19,037 9,718 22,031 19,401 8,004 10,307 8.07%
-
NP to SH 16,435 19,037 9,718 22,031 19,389 8,225 11,111 6.73%
-
Tax Rate 28.83% 8.36% 13.10% 11.76% 7.29% 13.23% 22.46% -
Total Cost 464,278 428,163 442,027 397,246 379,769 360,080 343,902 5.12%
-
Net Worth 298,183 285,758 270,849 263,395 246,001 231,091 211,444 5.89%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 6,212 4,969 4,969 4,969 - 4,415 4,324 6.21%
Div Payout % 37.80% 26.11% 51.14% 22.56% - 53.69% 38.92% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 298,183 285,758 270,849 263,395 246,001 231,091 211,444 5.89%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,758 -0.01%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.42% 4.26% 2.15% 5.25% 4.86% 2.17% 2.91% -
ROE 5.51% 6.66% 3.59% 8.36% 7.88% 3.56% 5.25% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 193.46 179.97 181.80 168.73 160.64 148.13 142.39 5.23%
EPS 6.61 7.66 3.91 8.87 7.80 3.31 4.47 6.73%
DPS 2.50 2.00 2.00 2.00 0.00 1.75 1.75 6.11%
NAPS 1.20 1.15 1.09 1.06 0.99 0.93 0.85 5.91%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 110.57 102.86 103.91 96.44 91.82 84.67 81.47 5.21%
EPS 3.78 4.38 2.24 5.07 4.46 1.89 2.56 6.70%
DPS 1.43 1.14 1.14 1.14 0.00 1.02 0.99 6.31%
NAPS 0.6859 0.6573 0.623 0.6059 0.5658 0.5316 0.4864 5.89%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.78 0.60 0.52 0.755 0.49 0.35 0.42 -
P/RPS 0.40 0.33 0.29 0.45 0.31 0.24 0.29 5.50%
P/EPS 11.79 7.83 13.30 8.52 6.28 10.57 9.40 3.84%
EY 8.48 12.77 7.52 11.74 15.92 9.46 10.63 -3.69%
DY 3.21 3.33 3.85 2.65 0.00 5.00 4.17 -4.26%
P/NAPS 0.65 0.52 0.48 0.71 0.49 0.38 0.49 4.81%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/09/17 29/09/16 29/09/15 23/09/14 27/09/13 25/09/12 29/09/11 -
Price 0.815 0.71 0.515 0.82 0.515 0.35 0.37 -
P/RPS 0.42 0.39 0.28 0.49 0.32 0.24 0.26 8.31%
P/EPS 12.32 9.27 13.17 9.25 6.60 10.57 8.28 6.84%
EY 8.12 10.79 7.59 10.81 15.15 9.46 12.07 -6.38%
DY 3.07 2.82 3.88 2.44 0.00 5.00 4.73 -6.94%
P/NAPS 0.68 0.62 0.47 0.77 0.52 0.38 0.44 7.51%

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