Highlights

[LBALUM] YoY Annualized Quarter 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 -     3.01%    YoY -     4.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 557,884 502,720 455,936 442,350 442,206 426,136 387,844 6.24%
  YoY % 10.97% 10.26% 3.07% 0.03% 3.77% 9.87% -
  Horiz. % 143.84% 129.62% 117.56% 114.05% 114.02% 109.87% 100.00%
PBT 14,506 12,736 27,156 12,188 20,256 25,052 15,150 -0.72%
  YoY % 13.90% -53.10% 122.81% -39.83% -19.14% 65.36% -
  Horiz. % 95.75% 84.07% 179.25% 80.45% 133.70% 165.36% 100.00%
Tax -3,594 -2,200 -5,366 -2,890 -3,128 -3,008 -3,024 2.92%
  YoY % -63.36% 59.00% -85.67% 7.61% -3.99% 0.53% -
  Horiz. % 118.85% 72.75% 177.45% 95.57% 103.44% 99.47% 100.00%
NP 10,912 10,536 21,790 9,298 17,128 22,044 12,126 -1.74%
  YoY % 3.57% -51.65% 134.35% -45.71% -22.30% 81.79% -
  Horiz. % 89.99% 86.89% 179.70% 76.68% 141.25% 181.79% 100.00%
NP to SH 11,002 10,536 21,790 9,298 17,128 22,044 12,474 -2.07%
  YoY % 4.42% -51.65% 134.35% -45.71% -22.30% 76.72% -
  Horiz. % 88.20% 84.46% 174.68% 74.54% 137.31% 176.72% 100.00%
Tax Rate 24.78 % 17.27 % 19.76 % 23.71 % 15.44 % 12.01 % 19.96 % 3.67%
  YoY % 43.49% -12.60% -16.66% 53.56% 28.56% -39.83% -
  Horiz. % 124.15% 86.52% 99.00% 118.79% 77.35% 60.17% 100.00%
Total Cost 546,972 492,184 434,146 433,052 425,078 404,092 375,718 6.46%
  YoY % 11.13% 13.37% 0.25% 1.88% 5.19% 7.55% -
  Horiz. % 145.58% 131.00% 115.55% 115.26% 113.14% 107.55% 100.00%
Net Worth 295,698 293,213 285,758 270,849 268,364 250,725 233,576 4.01%
  YoY % 0.85% 2.61% 5.50% 0.93% 7.04% 7.34% -
  Horiz. % 126.60% 125.53% 122.34% 115.96% 114.89% 107.34% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 295,698 293,213 285,758 270,849 268,364 250,725 233,576 4.01%
  YoY % 0.85% 2.61% 5.50% 0.93% 7.04% 7.34% -
  Horiz. % 126.60% 125.53% 122.34% 115.96% 114.89% 107.34% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,243 248,486 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.10% -0.10% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.90% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.96 % 2.10 % 4.78 % 2.10 % 3.87 % 5.17 % 3.13 % -7.50%
  YoY % -6.67% -56.07% 127.62% -45.74% -25.15% 65.18% -
  Horiz. % 62.62% 67.09% 152.72% 67.09% 123.64% 165.18% 100.00%
ROE 3.72 % 3.59 % 7.63 % 3.43 % 6.38 % 8.79 % 5.34 % -5.84%
  YoY % 3.62% -52.95% 122.45% -46.24% -27.42% 64.61% -
  Horiz. % 69.66% 67.23% 142.88% 64.23% 119.48% 164.61% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 224.51 202.31 183.49 178.02 177.96 171.66 156.08 6.24%
  YoY % 10.97% 10.26% 3.07% 0.03% 3.67% 9.98% -
  Horiz. % 143.84% 129.62% 117.56% 114.06% 114.02% 109.98% 100.00%
EPS 4.42 4.24 8.76 3.74 6.90 8.88 4.88 -1.64%
  YoY % 4.25% -51.60% 134.22% -45.80% -22.30% 81.97% -
  Horiz. % 90.57% 86.89% 179.51% 76.64% 141.39% 181.97% 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 1.1900 1.1800 1.1500 1.0900 1.0800 1.0100 0.9400 4.01%
  YoY % 0.85% 2.61% 5.50% 0.93% 6.93% 7.45% -
  Horiz. % 126.60% 125.53% 122.34% 115.96% 114.89% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 224.51 202.31 183.49 178.02 177.96 171.49 156.08 6.24%
  YoY % 10.97% 10.26% 3.07% 0.03% 3.77% 9.87% -
  Horiz. % 143.84% 129.62% 117.56% 114.06% 114.02% 109.87% 100.00%
EPS 4.42 4.24 8.76 3.74 6.90 8.87 4.88 -1.64%
  YoY % 4.25% -51.60% 134.22% -45.80% -22.21% 81.76% -
  Horiz. % 90.57% 86.89% 179.51% 76.64% 141.39% 181.76% 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 1.1900 1.1800 1.1500 1.0900 1.0800 1.0090 0.9400 4.01%
  YoY % 0.85% 2.61% 5.50% 0.93% 7.04% 7.34% -
  Horiz. % 126.60% 125.53% 122.34% 115.96% 114.89% 107.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.5100 0.7600 0.6250 0.5000 0.6950 0.5150 0.3600 -
P/RPS 0.23 0.38 0.34 0.28 0.39 0.30 0.23 -
  YoY % -39.47% 11.76% 21.43% -28.21% 30.00% 30.43% -
  Horiz. % 100.00% 165.22% 147.83% 121.74% 169.57% 130.43% 100.00%
P/EPS 11.52 17.92 7.13 13.36 10.08 5.80 7.17 8.22%
  YoY % -35.71% 151.33% -46.63% 32.54% 73.79% -19.11% -
  Horiz. % 160.67% 249.93% 99.44% 186.33% 140.59% 80.89% 100.00%
EY 8.68 5.58 14.03 7.48 9.92 17.24 13.94 -7.59%
  YoY % 55.56% -60.23% 87.57% -24.60% -42.46% 23.67% -
  Horiz. % 62.27% 40.03% 100.65% 53.66% 71.16% 123.67% 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 0.43 0.64 0.54 0.46 0.64 0.51 0.38 2.08%
  YoY % -32.81% 18.52% 17.39% -28.12% 25.49% 34.21% -
  Horiz. % 113.16% 168.42% 142.11% 121.05% 168.42% 134.21% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 11/12/18 11/12/17 08/12/16 10/12/15 05/12/14 11/12/13 19/12/12 -
Price 0.4700 0.6550 0.5850 0.4900 0.5750 0.5200 0.3400 -
P/RPS 0.21 0.32 0.32 0.28 0.32 0.30 0.22 -0.77%
  YoY % -34.38% 0.00% 14.29% -12.50% 6.67% 36.36% -
  Horiz. % 95.45% 145.45% 145.45% 127.27% 145.45% 136.36% 100.00%
P/EPS 10.62 15.45 6.67 13.10 8.34 5.86 6.77 7.79%
  YoY % -31.26% 131.63% -49.08% 57.07% 42.32% -13.44% -
  Horiz. % 156.87% 228.21% 98.52% 193.50% 123.19% 86.56% 100.00%
EY 9.42 6.47 14.99 7.64 11.99 17.08 14.76 -7.21%
  YoY % 45.60% -56.84% 96.20% -36.28% -29.80% 15.72% -
  Horiz. % 63.82% 43.83% 101.56% 51.76% 81.23% 115.72% 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 0.56 0.51 0.45 0.53 0.51 0.36 1.34%
  YoY % -30.36% 9.80% 13.33% -15.09% 3.92% 41.67% -
  Horiz. % 108.33% 155.56% 141.67% 125.00% 147.22% 141.67% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers