Highlights

[LBALUM] YoY Cumulative 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 -     62.41%    YoY -     -22.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 251,360 227,968 221,175 221,103 213,068 193,922 188,993 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 6,368 13,578 6,094 10,128 12,526 7,575 7,072 -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 -1,100 -2,683 -1,445 -1,564 -1,504 -1,512 -1,048 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 5,268 10,895 4,649 8,564 11,022 6,063 6,024 -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 5,268 10,895 4,649 8,564 11,022 6,237 6,847 -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 246,092 217,073 216,526 212,539 202,046 187,859 182,969 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 293,213 285,758 270,849 268,364 250,970 233,576 213,442 5.43%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.43% -
  Horiz. % 137.37% 133.88% 126.90% 125.73% 117.58% 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 293,213 285,758 270,849 268,364 250,970 233,576 213,442 5.43%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.43% -
  Horiz. % 137.37% 133.88% 126.90% 125.73% 117.58% 109.43% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,189 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 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 1.80 % 3.81 % 1.72 % 3.19 % 4.39 % 2.67 % 3.21 % -9.18%
  YoY % -52.76% 121.51% -46.08% -27.33% 64.42% -16.82% -
  Horiz. % 56.07% 118.69% 53.58% 99.38% 136.76% 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 101.16 91.74 89.01 88.98 85.75 78.04 76.15 4.84%
  YoY % 10.27% 3.07% 0.03% 3.77% 9.88% 2.48% -
  Horiz. % 132.84% 120.47% 116.89% 116.85% 112.61% 102.48% 100.00%
EPS 2.12 4.38 1.87 3.45 4.44 2.44 2.42 -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 101.16 91.74 89.01 88.98 85.75 78.04 76.06 4.86%
  YoY % 10.27% 3.07% 0.03% 3.77% 9.88% 2.60% -
  Horiz. % 133.00% 120.62% 117.03% 116.99% 112.74% 102.60% 100.00%
EPS 2.12 4.38 1.87 3.45 4.44 2.44 2.76 -4.30%
  YoY % -51.60% 134.22% -45.80% -22.30% 81.97% -11.59% -
  Horiz. % 76.81% 158.70% 67.75% 125.00% 160.87% 88.41% 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 0.8590 5.43%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.43% -
  Horiz. % 137.37% 133.88% 126.89% 125.73% 117.58% 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 0.75 0.68 0.56 0.78 0.60 0.46 0.55 5.30%
  YoY % 10.29% 21.43% -28.21% 30.00% 30.43% -16.36% -
  Horiz. % 136.36% 123.64% 101.82% 141.82% 109.09% 83.64% 100.00%
P/EPS 35.85 14.25 26.72 20.17 11.61 14.34 15.22 15.33%
  YoY % 151.58% -46.67% 32.47% 73.73% -19.04% -5.78% -
  Horiz. % 235.55% 93.63% 175.56% 132.52% 76.28% 94.22% 100.00%
EY 2.79 7.02 3.74 4.96 8.61 6.97 6.57 -13.29%
  YoY % -60.26% 87.70% -24.60% -42.39% 23.53% 6.09% -
  Horiz. % 42.47% 106.85% 56.93% 75.49% 131.05% 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 0.65 0.64 0.55 0.65 0.61 0.44 0.50 4.47%
  YoY % 1.56% 16.36% -15.38% 6.56% 38.64% -12.00% -
  Horiz. % 130.00% 128.00% 110.00% 130.00% 122.00% 88.00% 100.00%
P/EPS 30.90 13.34 26.19 16.68 11.72 13.55 13.77 14.41%
  YoY % 131.63% -49.06% 57.01% 42.32% -13.51% -1.60% -
  Horiz. % 224.40% 96.88% 190.20% 121.13% 85.11% 98.40% 100.00%
EY 3.24 7.49 3.82 5.99 8.53 7.38 7.26 -12.57%
  YoY % -56.74% 96.07% -36.23% -29.78% 15.58% 1.65% -
  Horiz. % 44.63% 103.17% 52.62% 82.51% 117.49% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers