Highlights

[LBALUM] QoQ TTM 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 -     -10.94%    YoY -     -10.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 451,745 454,461 444,363 424,393 419,277 416,358 407,199 7.19%
  QoQ % -0.60% 2.27% 4.71% 1.22% 0.70% 2.25% -
  Horiz. % 110.94% 111.61% 109.13% 104.22% 102.97% 102.25% 100.00%
PBT 11,183 15,213 18,786 22,544 24,966 24,943 23,668 -39.42%
  QoQ % -26.49% -19.02% -16.67% -9.70% 0.09% 5.39% -
  Horiz. % 47.25% 64.28% 79.37% 95.25% 105.48% 105.39% 100.00%
Tax -1,465 -2,024 -2,044 -2,923 -2,935 -2,863 -1,731 -10.55%
  QoQ % 27.62% 0.98% 30.07% 0.41% -2.51% -65.40% -
  Horiz. % 84.63% 116.93% 118.08% 168.86% 169.56% 165.40% 100.00%
NP 9,718 13,189 16,742 19,621 22,031 22,080 21,937 -41.97%
  QoQ % -26.32% -21.22% -14.67% -10.94% -0.22% 0.65% -
  Horiz. % 44.30% 60.12% 76.32% 89.44% 100.43% 100.65% 100.00%
NP to SH 9,718 13,189 16,742 19,621 22,031 22,080 21,937 -41.97%
  QoQ % -26.32% -21.22% -14.67% -10.94% -0.22% 0.65% -
  Horiz. % 44.30% 60.12% 76.32% 89.44% 100.43% 100.65% 100.00%
Tax Rate 13.10 % 13.30 % 10.88 % 12.97 % 11.76 % 11.48 % 7.31 % 47.70%
  QoQ % -1.50% 22.24% -16.11% 10.29% 2.44% 57.05% -
  Horiz. % 179.21% 181.94% 148.84% 177.43% 160.88% 157.05% 100.00%
Total Cost 442,027 441,272 427,621 404,772 397,246 394,278 385,262 9.62%
  QoQ % 0.17% 3.19% 5.64% 1.89% 0.75% 2.34% -
  Horiz. % 114.73% 114.54% 110.99% 105.06% 103.11% 102.34% 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 4,969 4,969 4,969 4,969 0 -
  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% -
Div Payout % 51.14 % 37.68 % 29.68 % 25.33 % 22.56 % 22.51 % - % -
  QoQ % 35.72% 26.95% 17.17% 12.28% 0.22% 0.00% -
  Horiz. % 227.19% 167.39% 131.85% 112.53% 100.22% 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 2.15 % 2.90 % 3.77 % 4.62 % 5.25 % 5.30 % 5.39 % -45.90%
  QoQ % -25.86% -23.08% -18.40% -12.00% -0.94% -1.67% -
  Horiz. % 39.89% 53.80% 69.94% 85.71% 97.40% 98.33% 100.00%
ROE 3.59 % 4.91 % 6.30 % 7.31 % 8.36 % 8.54 % 8.66 % -44.49%
  QoQ % -26.88% -22.06% -13.82% -12.56% -2.11% -1.39% -
  Horiz. % 41.45% 56.70% 72.75% 84.41% 96.54% 98.61% 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 181.80 182.89 178.83 170.79 168.73 167.56 163.87 7.19%
  QoQ % -0.60% 2.27% 4.71% 1.22% 0.70% 2.25% -
  Horiz. % 110.94% 111.61% 109.13% 104.22% 102.97% 102.25% 100.00%
EPS 3.91 5.31 6.74 7.90 8.87 8.89 8.83 -41.99%
  QoQ % -26.37% -21.22% -14.68% -10.94% -0.22% 0.68% -
  Horiz. % 44.28% 60.14% 76.33% 89.47% 100.45% 100.68% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
  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% -
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 181.80 182.89 178.83 170.79 168.73 167.56 163.87 7.19%
  QoQ % -0.60% 2.27% 4.71% 1.22% 0.70% 2.25% -
  Horiz. % 110.94% 111.61% 109.13% 104.22% 102.97% 102.25% 100.00%
EPS 3.91 5.31 6.74 7.90 8.87 8.89 8.83 -41.99%
  QoQ % -26.37% -21.22% -14.68% -10.94% -0.22% 0.68% -
  Horiz. % 44.28% 60.14% 76.33% 89.47% 100.45% 100.68% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
  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% -
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 0.29 0.31 0.32 0.41 0.45 0.40 0.35 -11.81%
  QoQ % -6.45% -3.12% -21.95% -8.89% 12.50% 14.29% -
  Horiz. % 82.86% 88.57% 91.43% 117.14% 128.57% 114.29% 100.00%
P/EPS 13.30 10.74 8.39 8.80 8.52 7.54 6.46 62.05%
  QoQ % 23.84% 28.01% -4.66% 3.29% 13.00% 16.72% -
  Horiz. % 205.88% 166.25% 129.88% 136.22% 131.89% 116.72% 100.00%
EY 7.52 9.31 11.92 11.36 11.74 13.26 15.49 -38.31%
  QoQ % -19.23% -21.90% 4.93% -3.24% -11.46% -14.40% -
  Horiz. % 48.55% 60.10% 76.95% 73.34% 75.79% 85.60% 100.00%
DY 3.85 3.51 3.54 2.88 2.65 2.99 0.00 -
  QoQ % 9.69% -0.85% 22.92% 8.68% -11.37% 0.00% -
  Horiz. % 128.76% 117.39% 118.39% 96.32% 88.63% 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 0.28 0.30 0.32 0.34 0.49 0.42 0.38 -18.47%
  QoQ % -6.67% -6.25% -5.88% -30.61% 16.67% 10.53% -
  Horiz. % 73.68% 78.95% 84.21% 89.47% 128.95% 110.53% 100.00%
P/EPS 13.17 10.46 8.61 7.28 9.25 7.99 6.97 53.02%
  QoQ % 25.91% 21.49% 18.27% -21.30% 15.77% 14.63% -
  Horiz. % 188.95% 150.07% 123.53% 104.45% 132.71% 114.63% 100.00%
EY 7.59 9.56 11.62 13.73 10.81 12.52 14.35 -34.67%
  QoQ % -20.61% -17.73% -15.37% 27.01% -13.66% -12.75% -
  Horiz. % 52.89% 66.62% 80.98% 95.68% 75.33% 87.25% 100.00%
DY 3.88 3.60 3.45 3.48 2.44 2.82 0.00 -
  QoQ % 7.78% 4.35% -0.86% 42.62% -13.48% 0.00% -
  Horiz. % 137.59% 127.66% 122.34% 123.40% 86.52% 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
Partners & Brokers