Highlights

[LBALUM] YoY Annualized Quarter Result on 2013-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 11-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Oct-2013  [#2]
Profit Trend QoQ -     3.55%    YoY -     76.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 455,936 442,350 442,206 426,136 387,844 377,986 366,284 3.71%
  YoY % 3.07% 0.03% 3.77% 9.87% 2.61% 3.19% -
  Horiz. % 124.48% 120.77% 120.73% 116.34% 105.89% 103.19% 100.00%
PBT 27,156 12,188 20,256 25,052 15,150 14,144 10,256 17.60%
  YoY % 122.81% -39.83% -19.14% 65.36% 7.11% 37.91% -
  Horiz. % 264.78% 118.84% 197.50% 244.27% 147.72% 137.91% 100.00%
Tax -5,366 -2,890 -3,128 -3,008 -3,024 -2,096 -1,364 25.62%
  YoY % -85.67% 7.61% -3.99% 0.53% -44.27% -53.67% -
  Horiz. % 393.40% 211.88% 229.33% 220.53% 221.70% 153.67% 100.00%
NP 21,790 9,298 17,128 22,044 12,126 12,048 8,892 16.10%
  YoY % 134.35% -45.71% -22.30% 81.79% 0.65% 35.49% -
  Horiz. % 245.05% 104.57% 192.62% 247.91% 136.37% 135.49% 100.00%
NP to SH 21,790 9,298 17,128 22,044 12,474 13,694 8,892 16.10%
  YoY % 134.35% -45.71% -22.30% 76.72% -8.91% 54.00% -
  Horiz. % 245.05% 104.57% 192.62% 247.91% 140.28% 154.00% 100.00%
Tax Rate 19.76 % 23.71 % 15.44 % 12.01 % 19.96 % 14.82 % 13.30 % 6.81%
  YoY % -16.66% 53.56% 28.56% -39.83% 34.68% 11.43% -
  Horiz. % 148.57% 178.27% 116.09% 90.30% 150.08% 111.43% 100.00%
Total Cost 434,146 433,052 425,078 404,092 375,718 365,938 357,392 3.29%
  YoY % 0.25% 1.88% 5.19% 7.55% 2.67% 2.39% -
  Horiz. % 121.48% 121.17% 118.94% 113.07% 105.13% 102.39% 100.00%
Net Worth 285,758 270,849 268,364 250,725 233,576 213,442 206,155 5.59%
  YoY % 5.50% 0.93% 7.04% 7.34% 9.43% 3.53% -
  Horiz. % 138.61% 131.38% 130.18% 121.62% 113.30% 103.53% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 285,758 270,849 268,364 250,725 233,576 213,442 206,155 5.59%
  YoY % 5.50% 0.93% 7.04% 7.34% 9.43% 3.53% -
  Horiz. % 138.61% 131.38% 130.18% 121.62% 113.30% 103.53% 100.00%
NOSH 248,486 248,486 248,486 248,243 248,486 248,189 248,379 0.01%
  YoY % 0.00% 0.00% 0.10% -0.10% 0.12% -0.08% -
  Horiz. % 100.04% 100.04% 100.04% 99.94% 100.04% 99.92% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.78 % 2.10 % 3.87 % 5.17 % 3.13 % 3.19 % 2.43 % 11.92%
  YoY % 127.62% -45.74% -25.15% 65.18% -1.88% 31.28% -
  Horiz. % 196.71% 86.42% 159.26% 212.76% 128.81% 131.28% 100.00%
ROE 7.63 % 3.43 % 6.38 % 8.79 % 5.34 % 6.42 % 4.31 % 9.98%
  YoY % 122.45% -46.24% -27.42% 64.61% -16.82% 48.96% -
  Horiz. % 177.03% 79.58% 148.03% 203.94% 123.90% 148.96% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 183.49 178.02 177.96 171.66 156.08 152.30 147.47 3.71%
  YoY % 3.07% 0.03% 3.67% 9.98% 2.48% 3.28% -
  Horiz. % 124.43% 120.72% 120.68% 116.40% 105.84% 103.28% 100.00%
EPS 8.76 3.74 6.90 8.88 4.88 4.84 3.58 16.07%
  YoY % 134.22% -45.80% -22.30% 81.97% 0.83% 35.20% -
  Horiz. % 244.69% 104.47% 192.74% 248.04% 136.31% 135.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1500 1.0900 1.0800 1.0100 0.9400 0.8600 0.8300 5.58%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.30% 3.61% -
  Horiz. % 138.55% 131.33% 130.12% 121.69% 113.25% 103.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 183.49 178.02 177.96 171.49 156.08 152.12 147.41 3.71%
  YoY % 3.07% 0.03% 3.77% 9.87% 2.60% 3.20% -
  Horiz. % 124.48% 120.77% 120.72% 116.34% 105.88% 103.20% 100.00%
EPS 8.76 3.74 6.90 8.87 4.88 5.51 3.58 16.07%
  YoY % 134.22% -45.80% -22.21% 81.76% -11.43% 53.91% -
  Horiz. % 244.69% 104.47% 192.74% 247.77% 136.31% 153.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1500 1.0900 1.0800 1.0090 0.9400 0.8590 0.8296 5.59%
  YoY % 5.50% 0.93% 7.04% 7.34% 9.43% 3.54% -
  Horiz. % 138.62% 131.39% 130.18% 121.62% 113.31% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.6250 0.5000 0.6950 0.5150 0.3600 0.4200 0.5000 -
P/RPS 0.34 0.28 0.39 0.30 0.23 0.28 0.34 -
  YoY % 21.43% -28.21% 30.00% 30.43% -17.86% -17.65% -
  Horiz. % 100.00% 82.35% 114.71% 88.24% 67.65% 82.35% 100.00%
P/EPS 7.13 13.36 10.08 5.80 7.17 7.61 13.97 -10.60%
  YoY % -46.63% 32.54% 73.79% -19.11% -5.78% -45.53% -
  Horiz. % 51.04% 95.63% 72.15% 41.52% 51.32% 54.47% 100.00%
EY 14.03 7.48 9.92 17.24 13.94 13.14 7.16 11.85%
  YoY % 87.57% -24.60% -42.46% 23.67% 6.09% 83.52% -
  Horiz. % 195.95% 104.47% 138.55% 240.78% 194.69% 183.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.46 0.64 0.51 0.38 0.49 0.60 -1.74%
  YoY % 17.39% -28.12% 25.49% 34.21% -22.45% -18.33% -
  Horiz. % 90.00% 76.67% 106.67% 85.00% 63.33% 81.67% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 08/12/16 10/12/15 05/12/14 11/12/13 19/12/12 20/12/11 16/12/10 -
Price 0.5850 0.4900 0.5750 0.5200 0.3400 0.3800 0.4700 -
P/RPS 0.32 0.28 0.32 0.30 0.22 0.25 0.32 -
  YoY % 14.29% -12.50% 6.67% 36.36% -12.00% -21.87% -
  Horiz. % 100.00% 87.50% 100.00% 93.75% 68.75% 78.12% 100.00%
P/EPS 6.67 13.10 8.34 5.86 6.77 6.89 13.13 -10.67%
  YoY % -49.08% 57.07% 42.32% -13.44% -1.74% -47.52% -
  Horiz. % 50.80% 99.77% 63.52% 44.63% 51.56% 52.48% 100.00%
EY 14.99 7.64 11.99 17.08 14.76 14.52 7.62 11.93%
  YoY % 96.20% -36.28% -29.80% 15.72% 1.65% 90.55% -
  Horiz. % 196.72% 100.26% 157.35% 224.15% 193.70% 190.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.45 0.53 0.51 0.36 0.44 0.57 -1.84%
  YoY % 13.33% -15.09% 3.92% 41.67% -18.18% -22.81% -
  Horiz. % 89.47% 78.95% 92.98% 89.47% 63.16% 77.19% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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