Highlights

[LBALUM] YoY Annualized Quarter Result on 2017-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 11-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -26.77%    YoY -     -51.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 513,586 557,884 502,720 455,936 442,350 442,206 426,136 3.16%
  YoY % -7.94% 10.97% 10.26% 3.07% 0.03% 3.77% -
  Horiz. % 120.52% 130.92% 117.97% 106.99% 103.80% 103.77% 100.00%
PBT 20,158 14,506 12,736 27,156 12,188 20,256 25,052 -3.56%
  YoY % 38.96% 13.90% -53.10% 122.81% -39.83% -19.14% -
  Horiz. % 80.46% 57.90% 50.84% 108.40% 48.65% 80.86% 100.00%
Tax -4,806 -3,594 -2,200 -5,366 -2,890 -3,128 -3,008 8.12%
  YoY % -33.72% -63.36% 59.00% -85.67% 7.61% -3.99% -
  Horiz. % 159.77% 119.48% 73.14% 178.39% 96.08% 103.99% 100.00%
NP 15,352 10,912 10,536 21,790 9,298 17,128 22,044 -5.85%
  YoY % 40.69% 3.57% -51.65% 134.35% -45.71% -22.30% -
  Horiz. % 69.64% 49.50% 47.80% 98.85% 42.18% 77.70% 100.00%
NP to SH 17,348 11,002 10,536 21,790 9,298 17,128 22,044 -3.91%
  YoY % 57.68% 4.42% -51.65% 134.35% -45.71% -22.30% -
  Horiz. % 78.70% 49.91% 47.80% 98.85% 42.18% 77.70% 100.00%
Tax Rate 23.84 % 24.78 % 17.27 % 19.76 % 23.71 % 15.44 % 12.01 % 12.10%
  YoY % -3.79% 43.49% -12.60% -16.66% 53.56% 28.56% -
  Horiz. % 198.50% 206.33% 143.80% 164.53% 197.42% 128.56% 100.00%
Total Cost 498,234 546,972 492,184 434,146 433,052 425,078 404,092 3.55%
  YoY % -8.91% 11.13% 13.37% 0.25% 1.88% 5.19% -
  Horiz. % 123.30% 135.36% 121.80% 107.44% 107.17% 105.19% 100.00%
Net Worth 298,183 295,698 293,213 285,758 270,849 268,364 250,725 2.93%
  YoY % 0.84% 0.85% 2.61% 5.50% 0.93% 7.04% -
  Horiz. % 118.93% 117.94% 116.95% 113.97% 108.03% 107.04% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 298,183 295,698 293,213 285,758 270,849 268,364 250,725 2.93%
  YoY % 0.84% 0.85% 2.61% 5.50% 0.93% 7.04% -
  Horiz. % 118.93% 117.94% 116.95% 113.97% 108.03% 107.04% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,243 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% -
  Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.10% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 2.99 % 1.96 % 2.10 % 4.78 % 2.10 % 3.87 % 5.17 % -8.72%
  YoY % 52.55% -6.67% -56.07% 127.62% -45.74% -25.15% -
  Horiz. % 57.83% 37.91% 40.62% 92.46% 40.62% 74.85% 100.00%
ROE 5.82 % 3.72 % 3.59 % 7.63 % 3.43 % 6.38 % 8.79 % -6.64%
  YoY % 56.45% 3.62% -52.95% 122.45% -46.24% -27.42% -
  Horiz. % 66.21% 42.32% 40.84% 86.80% 39.02% 72.58% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 206.69 224.51 202.31 183.49 178.02 177.96 171.66 3.14%
  YoY % -7.94% 10.97% 10.26% 3.07% 0.03% 3.67% -
  Horiz. % 120.41% 130.79% 117.86% 106.89% 103.71% 103.67% 100.00%
EPS 6.98 4.42 4.24 8.76 3.74 6.90 8.88 -3.93%
  YoY % 57.92% 4.25% -51.60% 134.22% -45.80% -22.30% -
  Horiz. % 78.60% 49.77% 47.75% 98.65% 42.12% 77.70% 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 1.2000 1.1900 1.1800 1.1500 1.0900 1.0800 1.0100 2.91%
  YoY % 0.84% 0.85% 2.61% 5.50% 0.93% 6.93% -
  Horiz. % 118.81% 117.82% 116.83% 113.86% 107.92% 106.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 206.69 224.51 202.31 183.49 178.02 177.96 171.49 3.16%
  YoY % -7.94% 10.97% 10.26% 3.07% 0.03% 3.77% -
  Horiz. % 120.53% 130.92% 117.97% 107.00% 103.81% 103.77% 100.00%
EPS 6.98 4.42 4.24 8.76 3.74 6.90 8.87 -3.91%
  YoY % 57.92% 4.25% -51.60% 134.22% -45.80% -22.21% -
  Horiz. % 78.69% 49.83% 47.80% 98.76% 42.16% 77.79% 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 1.2000 1.1900 1.1800 1.1500 1.0900 1.0800 1.0090 2.93%
  YoY % 0.84% 0.85% 2.61% 5.50% 0.93% 7.04% -
  Horiz. % 118.93% 117.94% 116.95% 113.97% 108.03% 107.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.4900 0.5100 0.7600 0.6250 0.5000 0.6950 0.5150 -
P/RPS 0.24 0.23 0.38 0.34 0.28 0.39 0.30 -3.65%
  YoY % 4.35% -39.47% 11.76% 21.43% -28.21% 30.00% -
  Horiz. % 80.00% 76.67% 126.67% 113.33% 93.33% 130.00% 100.00%
P/EPS 7.02 11.52 17.92 7.13 13.36 10.08 5.80 3.23%
  YoY % -39.06% -35.71% 151.33% -46.63% 32.54% 73.79% -
  Horiz. % 121.03% 198.62% 308.97% 122.93% 230.34% 173.79% 100.00%
EY 14.25 8.68 5.58 14.03 7.48 9.92 17.24 -3.12%
  YoY % 64.17% 55.56% -60.23% 87.57% -24.60% -42.46% -
  Horiz. % 82.66% 50.35% 32.37% 81.38% 43.39% 57.54% 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 0.41 0.43 0.64 0.54 0.46 0.64 0.51 -3.57%
  YoY % -4.65% -32.81% 18.52% 17.39% -28.12% 25.49% -
  Horiz. % 80.39% 84.31% 125.49% 105.88% 90.20% 125.49% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 05/12/19 11/12/18 11/12/17 08/12/16 10/12/15 05/12/14 11/12/13 -
Price 0.4700 0.4700 0.6550 0.5850 0.4900 0.5750 0.5200 -
P/RPS 0.23 0.21 0.32 0.32 0.28 0.32 0.30 -4.33%
  YoY % 9.52% -34.38% 0.00% 14.29% -12.50% 6.67% -
  Horiz. % 76.67% 70.00% 106.67% 106.67% 93.33% 106.67% 100.00%
P/EPS 6.73 10.62 15.45 6.67 13.10 8.34 5.86 2.33%
  YoY % -36.63% -31.26% 131.63% -49.08% 57.07% 42.32% -
  Horiz. % 114.85% 181.23% 263.65% 113.82% 223.55% 142.32% 100.00%
EY 14.85 9.42 6.47 14.99 7.64 11.99 17.08 -2.30%
  YoY % 57.64% 45.60% -56.84% 96.20% -36.28% -29.80% -
  Horiz. % 86.94% 55.15% 37.88% 87.76% 44.73% 70.20% 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 0.39 0.39 0.56 0.51 0.45 0.53 0.51 -4.37%
  YoY % 0.00% -30.36% 9.80% 13.33% -15.09% 3.92% -
  Horiz. % 76.47% 76.47% 109.80% 100.00% 88.24% 103.92% 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
 
 

460  284  584  881 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.0150.00 
 TRIVE 0.010.00 
 ANZO 0.22+0.04 
 IRIS 0.22+0.015 
 VIVOCOM 0.04+0.005 
 DGB 0.035+0.005 
 XDL 0.06+0.005 
 KNM 0.2150.00 
 VIVOCOM-WE 0.025+0.005 
 PWORTH 0.02+0.005 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUY WHAT MR MARKET WANTS TO PLAY UP NOW KLSE MARKET STRATEGY & GUIDANCE
7. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
8. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers