Highlights

[LBALUM] QoQ TTM 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 -     22.45%    YoY -     -48.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 541,756 537,372 521,019 509,790 512,413 489,369 480,713 8.27%
  QoQ % 0.82% 3.14% 2.20% -0.51% 4.71% 1.80% -
  Horiz. % 112.70% 111.79% 108.38% 106.05% 106.59% 101.80% 100.00%
PBT 12,311 8,518 6,800 7,633 13,318 18,288 23,093 -34.18%
  QoQ % 44.53% 25.26% -10.91% -42.69% -27.18% -20.81% -
  Horiz. % 53.31% 36.89% 29.45% 33.05% 57.67% 79.19% 100.00%
Tax -3,217 -2,235 -1,632 -1,538 -5,449 -5,959 -6,658 -38.34%
  QoQ % -43.94% -36.95% -6.11% 71.77% 8.56% 10.50% -
  Horiz. % 48.32% 33.57% 24.51% 23.10% 81.84% 89.50% 100.00%
NP 9,094 6,283 5,168 6,095 7,869 12,329 16,435 -32.53%
  QoQ % 44.74% 21.58% -15.21% -22.54% -36.17% -24.98% -
  Horiz. % 55.33% 38.23% 31.45% 37.09% 47.88% 75.02% 100.00%
NP to SH 9,141 6,328 5,168 6,095 7,869 12,329 16,435 -32.30%
  QoQ % 44.45% 22.45% -15.21% -22.54% -36.17% -24.98% -
  Horiz. % 55.62% 38.50% 31.45% 37.09% 47.88% 75.02% 100.00%
Tax Rate 26.13 % 26.24 % 24.00 % 20.15 % 40.91 % 32.58 % 28.83 % -6.33%
  QoQ % -0.42% 9.33% 19.11% -50.75% 25.57% 13.01% -
  Horiz. % 90.63% 91.02% 83.25% 69.89% 141.90% 113.01% 100.00%
Total Cost 532,662 531,089 515,851 503,695 504,544 477,040 464,278 9.57%
  QoQ % 0.30% 2.95% 2.41% -0.17% 5.77% 2.75% -
  Horiz. % 114.73% 114.39% 111.11% 108.49% 108.67% 102.75% 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 2,484 2,484 2,484 6,212 6,212 6,212 -45.62%
  QoQ % 0.00% 0.00% 0.00% -60.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 40.00% 40.00% 100.00% 100.00% 100.00%
Div Payout % 27.18 % 39.27 % 48.08 % 40.77 % 78.94 % 50.39 % 37.80 % -19.69%
  QoQ % -30.79% -18.32% 17.93% -48.35% 56.66% 33.31% -
  Horiz. % 71.90% 103.89% 127.20% 107.86% 208.84% 133.31% 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 1.68 % 1.17 % 0.99 % 1.20 % 1.54 % 2.52 % 3.42 % -37.66%
  QoQ % 43.59% 18.18% -17.50% -22.08% -38.89% -26.32% -
  Horiz. % 49.12% 34.21% 28.95% 35.09% 45.03% 73.68% 100.00%
ROE 3.04 % 2.14 % 1.75 % 2.08 % 2.68 % 4.20 % 5.51 % -32.66%
  QoQ % 42.06% 22.29% -15.87% -22.39% -36.19% -23.77% -
  Horiz. % 55.17% 38.84% 31.76% 37.75% 48.64% 76.23% 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 218.02 216.26 209.68 205.16 206.21 196.94 193.46 8.27%
  QoQ % 0.81% 3.14% 2.20% -0.51% 4.71% 1.80% -
  Horiz. % 112.70% 111.79% 108.38% 106.05% 106.59% 101.80% 100.00%
EPS 3.68 2.55 2.08 2.45 3.17 4.96 6.61 -32.25%
  QoQ % 44.31% 22.60% -15.10% -22.71% -36.09% -24.96% -
  Horiz. % 55.67% 38.58% 31.47% 37.07% 47.96% 75.04% 100.00%
DPS 1.00 1.00 1.00 1.00 2.50 2.50 2.50 -45.62%
  QoQ % 0.00% 0.00% 0.00% -60.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 40.00% 40.00% 100.00% 100.00% 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 218.02 216.26 209.68 205.16 206.21 196.94 193.46 8.27%
  QoQ % 0.81% 3.14% 2.20% -0.51% 4.71% 1.80% -
  Horiz. % 112.70% 111.79% 108.38% 106.05% 106.59% 101.80% 100.00%
EPS 3.68 2.55 2.08 2.45 3.17 4.96 6.61 -32.25%
  QoQ % 44.31% 22.60% -15.10% -22.71% -36.09% -24.96% -
  Horiz. % 55.67% 38.58% 31.47% 37.07% 47.96% 75.04% 100.00%
DPS 1.00 1.00 1.00 1.00 2.50 2.50 2.50 -45.62%
  QoQ % 0.00% 0.00% 0.00% -60.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 40.00% 40.00% 100.00% 100.00% 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 0.24 0.24 0.28 0.29 0.31 0.39 0.40 -28.80%
  QoQ % 0.00% -14.29% -3.45% -6.45% -20.51% -2.50% -
  Horiz. % 60.00% 60.00% 70.00% 72.50% 77.50% 97.50% 100.00%
P/EPS 14.00 20.03 28.13 24.05 19.89 15.32 11.79 12.10%
  QoQ % -30.10% -28.79% 16.96% 20.92% 29.83% 29.94% -
  Horiz. % 118.74% 169.89% 238.59% 203.99% 168.70% 129.94% 100.00%
EY 7.14 4.99 3.56 4.16 5.03 6.53 8.48 -10.81%
  QoQ % 43.09% 40.17% -14.42% -17.30% -22.97% -23.00% -
  Horiz. % 84.20% 58.84% 41.98% 49.06% 59.32% 77.00% 100.00%
DY 1.94 1.96 1.71 1.69 3.97 3.29 3.21 -28.45%
  QoQ % -1.02% 14.62% 1.18% -57.43% 20.67% 2.49% -
  Horiz. % 60.44% 61.06% 53.27% 52.65% 123.68% 102.49% 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 0.22 0.26 0.27 0.29 0.33 0.42 -34.94%
  QoQ % 0.00% -15.38% -3.70% -6.90% -12.12% -21.43% -
  Horiz. % 52.38% 52.38% 61.90% 64.29% 69.05% 78.57% 100.00%
P/EPS 13.18 18.46 26.44 22.22 18.79 13.20 12.32 4.59%
  QoQ % -28.60% -30.18% 18.99% 18.25% 42.35% 7.14% -
  Horiz. % 106.98% 149.84% 214.61% 180.36% 152.52% 107.14% 100.00%
EY 7.58 5.42 3.78 4.50 5.32 7.58 8.12 -4.47%
  QoQ % 39.85% 43.39% -16.00% -15.41% -29.82% -6.65% -
  Horiz. % 93.35% 66.75% 46.55% 55.42% 65.52% 93.35% 100.00%
DY 2.06 2.13 1.82 1.83 4.20 3.82 3.07 -23.30%
  QoQ % -3.29% 17.03% -0.55% -56.43% 9.95% 24.43% -
  Horiz. % 67.10% 69.38% 59.28% 59.61% 136.81% 124.43% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers