Highlights

[LBALUM] QoQ Cumulative 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 -     62.41%    YoY -     -22.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 107,313 454,461 337,691 221,103 110,029 416,358 309,686 -50.76%
  QoQ % -76.39% 34.58% 52.73% 100.95% -73.57% 34.45% -
  Horiz. % 34.65% 146.75% 109.04% 71.40% 35.53% 134.45% 100.00%
PBT 2,001 15,215 12,429 10,128 6,031 24,943 18,585 -77.46%
  QoQ % -86.85% 22.42% 22.72% 67.93% -75.82% 34.21% -
  Horiz. % 10.77% 81.87% 66.88% 54.50% 32.45% 134.21% 100.00%
Tax -199 -2,024 -1,863 -1,564 -758 -2,863 -2,682 -82.43%
  QoQ % 90.17% -8.64% -19.12% -106.33% 73.52% -6.75% -
  Horiz. % 7.42% 75.47% 69.46% 58.31% 28.26% 106.75% 100.00%
NP 1,802 13,191 10,566 8,564 5,273 22,080 15,903 -76.68%
  QoQ % -86.34% 24.84% 23.38% 62.41% -76.12% 38.84% -
  Horiz. % 11.33% 82.95% 66.44% 53.85% 33.16% 138.84% 100.00%
NP to SH 1,802 13,191 10,566 8,564 5,273 22,080 15,903 -76.68%
  QoQ % -86.34% 24.84% 23.38% 62.41% -76.12% 38.84% -
  Horiz. % 11.33% 82.95% 66.44% 53.85% 33.16% 138.84% 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 105,511 441,270 327,125 212,539 104,756 394,278 293,783 -49.57%
  QoQ % -76.09% 34.89% 53.91% 102.89% -73.43% 34.21% -
  Horiz. % 35.91% 150.20% 111.35% 72.35% 35.66% 134.21% 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 0.67 % 4.92 % 3.97 % 3.19 % 2.00 % 8.54 % 6.27 % -77.57%
  QoQ % -86.38% 23.93% 24.45% 59.50% -76.58% 36.20% -
  Horiz. % 10.69% 78.47% 63.32% 50.88% 31.90% 136.20% 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 43.19 182.89 135.90 88.98 44.28 167.56 124.63 -50.76%
  QoQ % -76.38% 34.58% 52.73% 100.95% -73.57% 34.45% -
  Horiz. % 34.65% 146.75% 109.04% 71.40% 35.53% 134.45% 100.00%
EPS 0.73 5.31 4.25 3.45 2.12 8.89 6.40 -76.57%
  QoQ % -86.25% 24.94% 23.19% 62.74% -76.15% 38.91% -
  Horiz. % 11.41% 82.97% 66.41% 53.91% 33.12% 138.91% 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 43.19 182.89 135.90 88.98 44.28 167.56 124.63 -50.76%
  QoQ % -76.38% 34.58% 52.73% 100.95% -73.57% 34.45% -
  Horiz. % 34.65% 146.75% 109.04% 71.40% 35.53% 134.45% 100.00%
EPS 0.73 5.31 4.25 3.45 2.12 8.89 6.40 -76.57%
  QoQ % -86.25% 24.94% 23.19% 62.74% -76.15% 38.91% -
  Horiz. % 11.41% 82.97% 66.41% 53.91% 33.12% 138.91% 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 1.20 0.31 0.42 0.78 1.71 0.40 0.46 89.84%
  QoQ % 287.10% -26.19% -46.15% -54.39% 327.50% -13.04% -
  Horiz. % 260.87% 67.39% 91.30% 169.57% 371.74% 86.96% 100.00%
P/EPS 71.71 10.74 13.29 20.17 35.58 7.54 8.91 303.14%
  QoQ % 567.69% -19.19% -34.11% -43.31% 371.88% -15.38% -
  Horiz. % 804.83% 120.54% 149.16% 226.37% 399.33% 84.62% 100.00%
EY 1.39 9.31 7.53 4.96 2.81 13.26 11.23 -75.26%
  QoQ % -85.07% 23.64% 51.81% 76.51% -78.81% 18.08% -
  Horiz. % 12.38% 82.90% 67.05% 44.17% 25.02% 118.08% 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 1.19 0.30 0.43 0.65 1.85 0.42 0.49 80.97%
  QoQ % 296.67% -30.23% -33.85% -64.86% 340.48% -14.29% -
  Horiz. % 242.86% 61.22% 87.76% 132.65% 377.55% 85.71% 100.00%
P/EPS 71.02 10.45 13.64 16.68 38.64 7.99 9.61 280.80%
  QoQ % 579.62% -23.39% -18.23% -56.83% 383.60% -16.86% -
  Horiz. % 739.02% 108.74% 141.94% 173.57% 402.08% 83.14% 100.00%
EY 1.41 9.56 7.33 5.99 2.59 12.52 10.41 -73.72%
  QoQ % -85.25% 30.42% 22.37% 131.27% -79.31% 20.27% -
  Horiz. % 13.54% 91.83% 70.41% 57.54% 24.88% 120.27% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers