Highlights

[LBALUM] YoY Cumulative 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 -     107.10%    YoY -     76.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 227,968 221,175 221,103 213,068 193,922 188,993 183,142 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 13,578 6,094 10,128 12,526 7,575 7,072 5,128 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 -2,683 -1,445 -1,564 -1,504 -1,512 -1,048 -682 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 10,895 4,649 8,564 11,022 6,063 6,024 4,446 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 10,895 4,649 8,564 11,022 6,237 6,847 4,446 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 217,073 216,526 212,539 202,046 187,859 182,969 178,696 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 285,758 270,849 268,364 250,970 233,576 213,442 206,155 5.59%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.43% 3.53% -
  Horiz. % 138.61% 131.38% 130.18% 121.74% 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 285,758 270,849 268,364 250,970 233,576 213,442 206,155 5.59%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.43% 3.53% -
  Horiz. % 138.61% 131.38% 130.18% 121.74% 113.30% 103.53% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,189 248,379 0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.12% -0.08% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 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 3.81 % 1.72 % 3.19 % 4.39 % 2.67 % 3.21 % 2.16 % 9.91%
  YoY % 121.51% -46.08% -27.33% 64.42% -16.82% 48.61% -
  Horiz. % 176.39% 79.63% 147.69% 203.24% 123.61% 148.61% 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 91.74 89.01 88.98 85.75 78.04 76.15 73.73 3.71%
  YoY % 3.07% 0.03% 3.77% 9.88% 2.48% 3.28% -
  Horiz. % 124.43% 120.72% 120.68% 116.30% 105.85% 103.28% 100.00%
EPS 4.38 1.87 3.45 4.44 2.44 2.42 1.79 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 91.74 89.01 88.98 85.75 78.04 76.06 73.70 3.71%
  YoY % 3.07% 0.03% 3.77% 9.88% 2.60% 3.20% -
  Horiz. % 124.48% 120.77% 120.73% 116.35% 105.89% 103.20% 100.00%
EPS 4.38 1.87 3.45 4.44 2.44 2.76 1.79 16.07%
  YoY % 134.22% -45.80% -22.30% 81.97% -11.59% 54.19% -
  Horiz. % 244.69% 104.47% 192.74% 248.04% 136.31% 154.19% 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 0.8590 0.8296 5.59%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.43% 3.54% -
  Horiz. % 138.62% 131.39% 130.18% 121.75% 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 0.68 0.56 0.78 0.60 0.46 0.55 0.68 -
  YoY % 21.43% -28.21% 30.00% 30.43% -16.36% -19.12% -
  Horiz. % 100.00% 82.35% 114.71% 88.24% 67.65% 80.88% 100.00%
P/EPS 14.25 26.72 20.17 11.61 14.34 15.22 27.93 -10.60%
  YoY % -46.67% 32.47% 73.73% -19.04% -5.78% -45.51% -
  Horiz. % 51.02% 95.67% 72.22% 41.57% 51.34% 54.49% 100.00%
EY 7.02 3.74 4.96 8.61 6.97 6.57 3.58 11.87%
  YoY % 87.70% -24.60% -42.39% 23.53% 6.09% 83.52% -
  Horiz. % 196.09% 104.47% 138.55% 240.50% 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 0.64 0.55 0.65 0.61 0.44 0.50 0.64 -
  YoY % 16.36% -15.38% 6.56% 38.64% -12.00% -21.87% -
  Horiz. % 100.00% 85.94% 101.56% 95.31% 68.75% 78.12% 100.00%
P/EPS 13.34 26.19 16.68 11.72 13.55 13.77 26.26 -10.67%
  YoY % -49.06% 57.01% 42.32% -13.51% -1.60% -47.56% -
  Horiz. % 50.80% 99.73% 63.52% 44.63% 51.60% 52.44% 100.00%
EY 7.49 3.82 5.99 8.53 7.38 7.26 3.81 11.91%
  YoY % 96.07% -36.23% -29.78% 15.58% 1.65% 90.55% -
  Horiz. % 196.59% 100.26% 157.22% 223.88% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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