Highlights

[LBALUM] QoQ Annualized Quarter Result on 2018-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 11-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     3.01%    YoY -     4.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 559,788 557,884 542,616 509,790 517,168 502,720 497,700 8.13%
  QoQ % 0.34% 2.81% 6.44% -1.43% 2.87% 1.01% -
  Horiz. % 112.47% 112.09% 109.02% 102.43% 103.91% 101.01% 100.00%
PBT 16,209 14,506 12,912 7,634 9,970 12,736 16,244 -0.14%
  QoQ % 11.74% 12.35% 69.14% -23.44% -21.71% -21.60% -
  Horiz. % 99.79% 89.30% 79.49% 47.00% 61.38% 78.40% 100.00%
Tax -3,561 -3,594 -2,232 -1,537 -1,321 -2,200 -1,856 54.23%
  QoQ % 0.91% -61.02% -45.22% -16.32% 39.94% -18.53% -
  Horiz. % 191.88% 193.64% 120.26% 82.81% 71.19% 118.53% 100.00%
NP 12,648 10,912 10,680 6,097 8,649 10,536 14,388 -8.21%
  QoQ % 15.91% 2.17% 75.17% -29.51% -17.91% -26.77% -
  Horiz. % 87.91% 75.84% 74.23% 42.38% 60.11% 73.23% 100.00%
NP to SH 12,710 11,002 10,680 6,097 8,649 10,536 14,388 -7.91%
  QoQ % 15.53% 3.01% 75.17% -29.51% -17.91% -26.77% -
  Horiz. % 88.34% 76.47% 74.23% 42.38% 60.11% 73.23% 100.00%
Tax Rate 21.97 % 24.78 % 17.29 % 20.13 % 13.25 % 17.27 % 11.43 % 54.41%
  QoQ % -11.34% 43.32% -14.11% 51.92% -23.28% 51.09% -
  Horiz. % 192.21% 216.80% 151.27% 176.12% 115.92% 151.09% 100.00%
Total Cost 547,140 546,972 531,936 503,693 508,518 492,184 483,312 8.60%
  QoQ % 0.03% 2.83% 5.61% -0.95% 3.32% 1.84% -
  Horiz. % 113.21% 113.17% 110.06% 104.22% 105.22% 101.84% 100.00%
Net Worth 300,668 295,698 295,698 293,213 293,213 293,213 298,183 0.55%
  QoQ % 1.68% 0.00% 0.85% 0.00% 0.00% -1.67% -
  Horiz. % 100.83% 99.17% 99.17% 98.33% 98.33% 98.33% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - 2,484 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 40.76 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 300,668 295,698 295,698 293,213 293,213 293,213 298,183 0.55%
  QoQ % 1.68% 0.00% 0.85% 0.00% 0.00% -1.67% -
  Horiz. % 100.83% 99.17% 99.17% 98.33% 98.33% 98.33% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.26 % 1.96 % 1.97 % 1.20 % 1.67 % 2.10 % 2.89 % -15.08%
  QoQ % 15.31% -0.51% 64.17% -28.14% -20.48% -27.34% -
  Horiz. % 78.20% 67.82% 68.17% 41.52% 57.79% 72.66% 100.00%
ROE 4.23 % 3.72 % 3.61 % 2.08 % 2.95 % 3.59 % 4.83 % -8.44%
  QoQ % 13.71% 3.05% 73.56% -29.49% -17.83% -25.67% -
  Horiz. % 87.58% 77.02% 74.74% 43.06% 61.08% 74.33% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 225.28 224.51 218.37 205.16 208.13 202.31 200.29 8.13%
  QoQ % 0.34% 2.81% 6.44% -1.43% 2.88% 1.01% -
  Horiz. % 112.48% 112.09% 109.03% 102.43% 103.91% 101.01% 100.00%
EPS 5.12 4.42 4.28 2.45 3.48 4.24 5.80 -7.96%
  QoQ % 15.84% 3.27% 74.69% -29.60% -17.92% -26.90% -
  Horiz. % 88.28% 76.21% 73.79% 42.24% 60.00% 73.10% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2100 1.1900 1.1900 1.1800 1.1800 1.1800 1.2000 0.55%
  QoQ % 1.68% 0.00% 0.85% 0.00% 0.00% -1.67% -
  Horiz. % 100.83% 99.17% 99.17% 98.33% 98.33% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 225.28 224.51 218.37 205.16 208.13 202.31 200.29 8.13%
  QoQ % 0.34% 2.81% 6.44% -1.43% 2.88% 1.01% -
  Horiz. % 112.48% 112.09% 109.03% 102.43% 103.91% 101.01% 100.00%
EPS 5.12 4.42 4.28 2.45 3.48 4.24 5.80 -7.96%
  QoQ % 15.84% 3.27% 74.69% -29.60% -17.92% -26.90% -
  Horiz. % 88.28% 76.21% 73.79% 42.24% 60.00% 73.10% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2100 1.1900 1.1900 1.1800 1.1800 1.1800 1.2000 0.55%
  QoQ % 1.68% 0.00% 0.85% 0.00% 0.00% -1.67% -
  Horiz. % 100.83% 99.17% 99.17% 98.33% 98.33% 98.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.5150 0.5100 0.5850 0.5900 0.6300 0.7600 0.7800 -
P/RPS 0.23 0.23 0.27 0.29 0.30 0.38 0.39 -29.61%
  QoQ % 0.00% -14.81% -6.90% -3.33% -21.05% -2.56% -
  Horiz. % 58.97% 58.97% 69.23% 74.36% 76.92% 97.44% 100.00%
P/EPS 10.07 11.52 13.61 24.05 18.10 17.92 13.47 -17.59%
  QoQ % -12.59% -15.36% -43.41% 32.87% 1.00% 33.04% -
  Horiz. % 74.76% 85.52% 101.04% 178.54% 134.37% 133.04% 100.00%
EY 9.93 8.68 7.35 4.16 5.53 5.58 7.42 21.38%
  QoQ % 14.40% 18.10% 76.68% -24.77% -0.90% -24.80% -
  Horiz. % 133.83% 116.98% 99.06% 56.06% 74.53% 75.20% 100.00%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.43 0.49 0.50 0.53 0.64 0.65 -24.02%
  QoQ % 0.00% -12.24% -2.00% -5.66% -17.19% -1.54% -
  Horiz. % 66.15% 66.15% 75.38% 76.92% 81.54% 98.46% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 11/12/18 28/09/18 28/06/18 29/03/18 11/12/17 29/09/17 -
Price 0.4850 0.4700 0.5500 0.5450 0.5950 0.6550 0.8150 -
P/RPS 0.22 0.21 0.25 0.27 0.29 0.32 0.41 -33.89%
  QoQ % 4.76% -16.00% -7.41% -6.90% -9.38% -21.95% -
  Horiz. % 53.66% 51.22% 60.98% 65.85% 70.73% 78.05% 100.00%
P/EPS 9.48 10.62 12.80 22.21 17.09 15.45 14.08 -23.13%
  QoQ % -10.73% -17.03% -42.37% 29.96% 10.61% 9.73% -
  Horiz. % 67.33% 75.43% 90.91% 157.74% 121.38% 109.73% 100.00%
EY 10.55 9.42 7.81 4.50 5.85 6.47 7.10 30.12%
  QoQ % 12.00% 20.61% 73.56% -23.08% -9.58% -8.87% -
  Horiz. % 148.59% 132.68% 110.00% 63.38% 82.39% 91.13% 100.00%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.39 0.46 0.46 0.50 0.56 0.68 -29.73%
  QoQ % 2.56% -15.22% 0.00% -8.00% -10.71% -17.65% -
  Horiz. % 58.82% 57.35% 67.65% 67.65% 73.53% 82.35% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers