Highlights

[LBALUM] YoY Annualized 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 -     -18.79%    YoY -     -22.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 502,720 455,936 442,350 442,206 426,136 387,844 377,986 4.86%
  YoY % 10.26% 3.07% 0.03% 3.77% 9.87% 2.61% -
  Horiz. % 133.00% 120.62% 117.03% 116.99% 112.74% 102.61% 100.00%
PBT 12,736 27,156 12,188 20,256 25,052 15,150 14,144 -1.73%
  YoY % -53.10% 122.81% -39.83% -19.14% 65.36% 7.11% -
  Horiz. % 90.05% 192.00% 86.17% 143.21% 177.12% 107.11% 100.00%
Tax -2,200 -5,366 -2,890 -3,128 -3,008 -3,024 -2,096 0.81%
  YoY % 59.00% -85.67% 7.61% -3.99% 0.53% -44.27% -
  Horiz. % 104.96% 256.01% 137.88% 149.24% 143.51% 144.27% 100.00%
NP 10,536 21,790 9,298 17,128 22,044 12,126 12,048 -2.21%
  YoY % -51.65% 134.35% -45.71% -22.30% 81.79% 0.65% -
  Horiz. % 87.45% 180.86% 77.17% 142.16% 182.97% 100.65% 100.00%
NP to SH 10,536 21,790 9,298 17,128 22,044 12,474 13,694 -4.27%
  YoY % -51.65% 134.35% -45.71% -22.30% 76.72% -8.91% -
  Horiz. % 76.94% 159.12% 67.90% 125.08% 160.98% 91.09% 100.00%
Tax Rate 17.27 % 19.76 % 23.71 % 15.44 % 12.01 % 19.96 % 14.82 % 2.58%
  YoY % -12.60% -16.66% 53.56% 28.56% -39.83% 34.68% -
  Horiz. % 116.53% 133.33% 159.99% 104.18% 81.04% 134.68% 100.00%
Total Cost 492,184 434,146 433,052 425,078 404,092 375,718 365,938 5.06%
  YoY % 13.37% 0.25% 1.88% 5.19% 7.55% 2.67% -
  Horiz. % 134.50% 118.64% 118.34% 116.16% 110.43% 102.67% 100.00%
Net Worth 293,213 285,758 270,849 268,364 250,725 233,576 213,442 5.43%
  YoY % 2.61% 5.50% 0.93% 7.04% 7.34% 9.43% -
  Horiz. % 137.37% 133.88% 126.90% 125.73% 117.47% 109.43% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 293,213 285,758 270,849 268,364 250,725 233,576 213,442 5.43%
  YoY % 2.61% 5.50% 0.93% 7.04% 7.34% 9.43% -
  Horiz. % 137.37% 133.88% 126.90% 125.73% 117.47% 109.43% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,243 248,486 248,189 0.02%
  YoY % 0.00% 0.00% 0.00% 0.10% -0.10% 0.12% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.02% 100.12% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 2.10 % 4.78 % 2.10 % 3.87 % 5.17 % 3.13 % 3.19 % -6.72%
  YoY % -56.07% 127.62% -45.74% -25.15% 65.18% -1.88% -
  Horiz. % 65.83% 149.84% 65.83% 121.32% 162.07% 98.12% 100.00%
ROE 3.59 % 7.63 % 3.43 % 6.38 % 8.79 % 5.34 % 6.42 % -9.23%
  YoY % -52.95% 122.45% -46.24% -27.42% 64.61% -16.82% -
  Horiz. % 55.92% 118.85% 53.43% 99.38% 136.92% 83.18% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 202.31 183.49 178.02 177.96 171.66 156.08 152.30 4.84%
  YoY % 10.26% 3.07% 0.03% 3.67% 9.98% 2.48% -
  Horiz. % 132.84% 120.48% 116.89% 116.85% 112.71% 102.48% 100.00%
EPS 4.24 8.76 3.74 6.90 8.88 4.88 4.84 -2.18%
  YoY % -51.60% 134.22% -45.80% -22.30% 81.97% 0.83% -
  Horiz. % 87.60% 180.99% 77.27% 142.56% 183.47% 100.83% 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 1.1800 1.1500 1.0900 1.0800 1.0100 0.9400 0.8600 5.41%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.30% -
  Horiz. % 137.21% 133.72% 126.74% 125.58% 117.44% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 202.31 183.49 178.02 177.96 171.49 156.08 152.12 4.86%
  YoY % 10.26% 3.07% 0.03% 3.77% 9.87% 2.60% -
  Horiz. % 132.99% 120.62% 117.03% 116.99% 112.73% 102.60% 100.00%
EPS 4.24 8.76 3.74 6.90 8.87 4.88 5.51 -4.27%
  YoY % -51.60% 134.22% -45.80% -22.21% 81.76% -11.43% -
  Horiz. % 76.95% 158.98% 67.88% 125.23% 160.98% 88.57% 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 1.1800 1.1500 1.0900 1.0800 1.0090 0.9400 0.8590 5.43%
  YoY % 2.61% 5.50% 0.93% 7.04% 7.34% 9.43% -
  Horiz. % 137.37% 133.88% 126.89% 125.73% 117.46% 109.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.7600 0.6250 0.5000 0.6950 0.5150 0.3600 0.4200 -
P/RPS 0.38 0.34 0.28 0.39 0.30 0.23 0.28 5.22%
  YoY % 11.76% 21.43% -28.21% 30.00% 30.43% -17.86% -
  Horiz. % 135.71% 121.43% 100.00% 139.29% 107.14% 82.14% 100.00%
P/EPS 17.92 7.13 13.36 10.08 5.80 7.17 7.61 15.33%
  YoY % 151.33% -46.63% 32.54% 73.79% -19.11% -5.78% -
  Horiz. % 235.48% 93.69% 175.56% 132.46% 76.22% 94.22% 100.00%
EY 5.58 14.03 7.48 9.92 17.24 13.94 13.14 -13.29%
  YoY % -60.23% 87.57% -24.60% -42.46% 23.67% 6.09% -
  Horiz. % 42.47% 106.77% 56.93% 75.49% 131.20% 106.09% 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 0.64 0.54 0.46 0.64 0.51 0.38 0.49 4.55%
  YoY % 18.52% 17.39% -28.12% 25.49% 34.21% -22.45% -
  Horiz. % 130.61% 110.20% 93.88% 130.61% 104.08% 77.55% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 11/12/17 08/12/16 10/12/15 05/12/14 11/12/13 19/12/12 20/12/11 -
Price 0.6550 0.5850 0.4900 0.5750 0.5200 0.3400 0.3800 -
P/RPS 0.32 0.32 0.28 0.32 0.30 0.22 0.25 4.20%
  YoY % 0.00% 14.29% -12.50% 6.67% 36.36% -12.00% -
  Horiz. % 128.00% 128.00% 112.00% 128.00% 120.00% 88.00% 100.00%
P/EPS 15.45 6.67 13.10 8.34 5.86 6.77 6.89 14.39%
  YoY % 131.63% -49.08% 57.07% 42.32% -13.44% -1.74% -
  Horiz. % 224.24% 96.81% 190.13% 121.04% 85.05% 98.26% 100.00%
EY 6.47 14.99 7.64 11.99 17.08 14.76 14.52 -12.59%
  YoY % -56.84% 96.20% -36.28% -29.80% 15.72% 1.65% -
  Horiz. % 44.56% 103.24% 52.62% 82.58% 117.63% 101.65% 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 0.56 0.51 0.45 0.53 0.51 0.36 0.44 4.10%
  YoY % 9.80% 13.33% -15.09% 3.92% 41.67% -18.18% -
  Horiz. % 127.27% 115.91% 102.27% 120.45% 115.91% 81.82% 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.
 


 

40  104  256  1803 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IOIPG 1.190.00 
 NIHSIN-WB 0.08+0.01 
 BARAKAH 0.07-0.015 
 VC-PA 0.07-0.005 
 KNM 0.185-0.005 
 IRIS 0.14-0.005 
 DAYANG 1.12-0.03 
 TMCLIFE-WB 0.0050.00 
 HUBLINE 0.0550.00 
 PHB 0.0250.00 
Partners & Brokers