Highlights

[LBALUM] QoQ Cumulative 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 -     106.03%    YoY -     4.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 419,841 278,942 135,654 509,790 387,876 251,360 124,425 124.47%
  QoQ % 50.51% 105.63% -73.39% 31.43% 54.31% 102.02% -
  Horiz. % 337.42% 224.18% 109.02% 409.72% 311.73% 202.02% 100.00%
PBT 12,157 7,253 3,228 7,634 7,478 6,368 4,061 107.30%
  QoQ % 67.61% 124.69% -57.72% 2.09% 17.43% 56.81% -
  Horiz. % 299.36% 178.60% 79.49% 187.98% 184.14% 156.81% 100.00%
Tax -2,671 -1,797 -558 -1,537 -991 -1,100 -464 220.17%
  QoQ % -48.64% -222.04% 63.70% -55.10% 9.91% -137.07% -
  Horiz. % 575.65% 387.28% 120.26% 331.25% 213.58% 237.07% 100.00%
NP 9,486 5,456 2,670 6,097 6,487 5,268 3,597 90.54%
  QoQ % 73.86% 104.34% -56.21% -6.01% 23.14% 46.46% -
  Horiz. % 263.72% 151.68% 74.23% 169.50% 180.34% 146.46% 100.00%
NP to SH 9,533 5,501 2,670 6,097 6,487 5,268 3,597 91.17%
  QoQ % 73.30% 106.03% -56.21% -6.01% 23.14% 46.46% -
  Horiz. % 265.03% 152.93% 74.23% 169.50% 180.34% 146.46% 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 410,355 273,486 132,984 503,693 381,389 246,092 120,828 125.44%
  QoQ % 50.05% 105.65% -73.60% 32.07% 54.98% 103.67% -
  Horiz. % 339.62% 226.34% 110.06% 416.87% 315.65% 203.67% 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 3.17 % 1.86 % 0.90 % 2.08 % 2.21 % 1.80 % 1.21 % 89.71%
  QoQ % 70.43% 106.67% -56.73% -5.88% 22.78% 48.76% -
  Horiz. % 261.98% 153.72% 74.38% 171.90% 182.64% 148.76% 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 168.96 112.26 54.59 205.16 156.10 101.16 50.07 124.48%
  QoQ % 50.51% 105.64% -73.39% 31.43% 54.31% 102.04% -
  Horiz. % 337.45% 224.21% 109.03% 409.75% 311.76% 202.04% 100.00%
EPS 3.84 2.21 1.07 2.45 2.61 2.12 1.45 91.08%
  QoQ % 73.76% 106.54% -56.33% -6.13% 23.11% 46.21% -
  Horiz. % 264.83% 152.41% 73.79% 168.97% 180.00% 146.21% 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 168.96 112.26 54.59 205.16 156.10 101.16 50.07 124.48%
  QoQ % 50.51% 105.64% -73.39% 31.43% 54.31% 102.04% -
  Horiz. % 337.45% 224.21% 109.03% 409.75% 311.76% 202.04% 100.00%
EPS 3.84 2.21 1.07 2.45 2.61 2.12 1.45 91.08%
  QoQ % 73.76% 106.54% -56.33% -6.13% 23.11% 46.21% -
  Horiz. % 264.83% 152.41% 73.79% 168.97% 180.00% 146.21% 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 0.30 0.45 1.07 0.29 0.40 0.75 1.56 -66.58%
  QoQ % -33.33% -57.94% 268.97% -27.50% -46.67% -51.92% -
  Horiz. % 19.23% 28.85% 68.59% 18.59% 25.64% 48.08% 100.00%
P/EPS 13.42 23.04 54.44 24.05 24.13 35.85 53.88 -60.31%
  QoQ % -41.75% -57.68% 126.36% -0.33% -32.69% -33.46% -
  Horiz. % 24.91% 42.76% 101.04% 44.64% 44.78% 66.54% 100.00%
EY 7.45 4.34 1.84 4.16 4.14 2.79 1.86 151.57%
  QoQ % 71.66% 135.87% -55.77% 0.48% 48.39% 50.00% -
  Horiz. % 400.54% 233.33% 98.92% 223.66% 222.58% 150.00% 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 0.29 0.42 1.01 0.27 0.38 0.65 1.63 -68.27%
  QoQ % -30.95% -58.42% 274.07% -28.95% -41.54% -60.12% -
  Horiz. % 17.79% 25.77% 61.96% 16.56% 23.31% 39.88% 100.00%
P/EPS 12.64 21.23 51.19 22.21 22.79 30.90 56.30 -62.96%
  QoQ % -40.46% -58.53% 130.48% -2.54% -26.25% -45.12% -
  Horiz. % 22.45% 37.71% 90.92% 39.45% 40.48% 54.88% 100.00%
EY 7.91 4.71 1.95 4.50 4.39 3.24 1.78 169.56%
  QoQ % 67.94% 141.54% -56.67% 2.51% 35.49% 82.02% -
  Horiz. % 444.38% 264.61% 109.55% 252.81% 246.63% 182.02% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers