Highlights

[LBALUM] QoQ Annualized Quarter Result on 2014-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 05-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -18.79%    YoY -     -22.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 429,252 454,461 450,254 442,206 440,116 416,358 412,914 2.63%
  QoQ % -5.55% 0.93% 1.82% 0.47% 5.71% 0.83% -
  Horiz. % 103.96% 110.06% 109.04% 107.09% 106.59% 100.83% 100.00%
PBT 8,004 15,215 16,572 20,256 24,124 24,943 24,780 -53.02%
  QoQ % -47.39% -8.19% -18.19% -16.03% -3.28% 0.66% -
  Horiz. % 32.30% 61.40% 66.88% 81.74% 97.35% 100.66% 100.00%
Tax -796 -2,024 -2,484 -3,128 -3,032 -2,863 -3,576 -63.37%
  QoQ % 60.67% 18.52% 20.59% -3.17% -5.90% 19.94% -
  Horiz. % 22.26% 56.60% 69.46% 87.47% 84.79% 80.06% 100.00%
NP 7,208 13,191 14,088 17,128 21,092 22,080 21,204 -51.39%
  QoQ % -45.36% -6.37% -17.75% -18.79% -4.47% 4.13% -
  Horiz. % 33.99% 62.21% 66.44% 80.78% 99.47% 104.13% 100.00%
NP to SH 7,208 13,191 14,088 17,128 21,092 22,080 21,204 -51.39%
  QoQ % -45.36% -6.37% -17.75% -18.79% -4.47% 4.13% -
  Horiz. % 33.99% 62.21% 66.44% 80.78% 99.47% 104.13% 100.00%
Tax Rate 9.95 % 13.30 % 14.99 % 15.44 % 12.57 % 11.48 % 14.43 % -22.00%
  QoQ % -25.19% -11.27% -2.91% 22.83% 9.49% -20.44% -
  Horiz. % 68.95% 92.17% 103.88% 107.00% 87.11% 79.56% 100.00%
Total Cost 422,044 441,270 436,166 425,078 419,024 394,278 391,710 5.11%
  QoQ % -4.36% 1.17% 2.61% 1.44% 6.28% 0.66% -
  Horiz. % 107.74% 112.65% 111.35% 108.52% 106.97% 100.66% 100.00%
Net Worth 270,849 268,364 265,880 268,364 263,395 258,425 253,455 4.54%
  QoQ % 0.93% 0.93% -0.93% 1.89% 1.92% 1.96% -
  Horiz. % 106.86% 105.88% 104.90% 105.88% 103.92% 101.96% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 4,969 - - - 4,969 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 37.68 % - % - % - % 22.51 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 167.39% 0.00% 0.00% 0.00% 100.00% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 270,849 268,364 265,880 268,364 263,395 258,425 253,455 4.54%
  QoQ % 0.93% 0.93% -0.93% 1.89% 1.92% 1.96% -
  Horiz. % 106.86% 105.88% 104.90% 105.88% 103.92% 101.96% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 1.68 % 2.90 % 3.13 % 3.87 % 4.79 % 5.30 % 5.14 % -52.65%
  QoQ % -42.07% -7.35% -19.12% -19.21% -9.62% 3.11% -
  Horiz. % 32.68% 56.42% 60.89% 75.29% 93.19% 103.11% 100.00%
ROE 2.66 % 4.92 % 5.30 % 6.38 % 8.01 % 8.54 % 8.37 % -53.53%
  QoQ % -45.93% -7.17% -16.93% -20.35% -6.21% 2.03% -
  Horiz. % 31.78% 58.78% 63.32% 76.22% 95.70% 102.03% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 172.75 182.89 181.20 177.96 177.12 167.56 166.17 2.63%
  QoQ % -5.54% 0.93% 1.82% 0.47% 5.71% 0.84% -
  Horiz. % 103.96% 110.06% 109.04% 107.10% 106.59% 100.84% 100.00%
EPS 2.92 5.31 5.67 6.90 8.48 8.89 8.53 -51.16%
  QoQ % -45.01% -6.35% -17.83% -18.63% -4.61% 4.22% -
  Horiz. % 34.23% 62.25% 66.47% 80.89% 99.41% 104.22% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.0800 1.0700 1.0800 1.0600 1.0400 1.0200 4.54%
  QoQ % 0.93% 0.93% -0.93% 1.89% 1.92% 1.96% -
  Horiz. % 106.86% 105.88% 104.90% 105.88% 103.92% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 172.75 182.89 181.20 177.96 177.12 167.56 166.17 2.63%
  QoQ % -5.54% 0.93% 1.82% 0.47% 5.71% 0.84% -
  Horiz. % 103.96% 110.06% 109.04% 107.10% 106.59% 100.84% 100.00%
EPS 2.92 5.31 5.67 6.90 8.48 8.89 8.53 -51.16%
  QoQ % -45.01% -6.35% -17.83% -18.63% -4.61% 4.22% -
  Horiz. % 34.23% 62.25% 66.47% 80.89% 99.41% 104.22% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.0800 1.0700 1.0800 1.0600 1.0400 1.0200 4.54%
  QoQ % 0.93% 0.93% -0.93% 1.89% 1.92% 1.96% -
  Horiz. % 106.86% 105.88% 104.90% 105.88% 103.92% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.5200 0.5700 0.5650 0.6950 0.7550 0.6700 0.5700 -
P/RPS 0.30 0.31 0.31 0.39 0.43 0.40 0.34 -8.03%
  QoQ % -3.23% 0.00% -20.51% -9.30% 7.50% 17.65% -
  Horiz. % 88.24% 91.18% 91.18% 114.71% 126.47% 117.65% 100.00%
P/EPS 17.93 10.74 9.97 10.08 8.89 7.54 6.68 93.49%
  QoQ % 66.95% 7.72% -1.09% 13.39% 17.90% 12.87% -
  Horiz. % 268.41% 160.78% 149.25% 150.90% 133.08% 112.87% 100.00%
EY 5.58 9.31 10.03 9.92 11.24 13.26 14.97 -48.30%
  QoQ % -40.06% -7.18% 1.11% -11.74% -15.23% -11.42% -
  Horiz. % 37.27% 62.19% 67.00% 66.27% 75.08% 88.58% 100.00%
DY 0.00 3.51 0.00 0.00 0.00 2.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.39% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.53 0.53 0.64 0.71 0.64 0.56 -9.79%
  QoQ % -9.43% 0.00% -17.19% -9.86% 10.94% 14.29% -
  Horiz. % 85.71% 94.64% 94.64% 114.29% 126.79% 114.29% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 26/06/15 27/03/15 05/12/14 23/09/14 26/06/14 21/03/14 -
Price 0.5150 0.5550 0.5800 0.5750 0.8200 0.7100 0.6150 -
P/RPS 0.30 0.30 0.32 0.32 0.46 0.42 0.37 -13.08%
  QoQ % 0.00% -6.25% 0.00% -30.43% 9.52% 13.51% -
  Horiz. % 81.08% 81.08% 86.49% 86.49% 124.32% 113.51% 100.00%
P/EPS 17.75 10.45 10.23 8.34 9.66 7.99 7.21 82.62%
  QoQ % 69.86% 2.15% 22.66% -13.66% 20.90% 10.82% -
  Horiz. % 246.19% 144.94% 141.89% 115.67% 133.98% 110.82% 100.00%
EY 5.63 9.56 9.78 11.99 10.35 12.52 13.88 -45.29%
  QoQ % -41.11% -2.25% -18.43% 15.85% -17.33% -9.80% -
  Horiz. % 40.56% 68.88% 70.46% 86.38% 74.57% 90.20% 100.00%
DY 0.00 3.60 0.00 0.00 0.00 2.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.51 0.54 0.53 0.77 0.68 0.60 -15.06%
  QoQ % -7.84% -5.56% 1.89% -31.17% 13.24% 13.33% -
  Horiz. % 78.33% 85.00% 90.00% 88.33% 128.33% 113.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers