Highlights

[LBALUM] YoY Cumulative Quarter Result on 2015-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 10-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Oct-2015  [#2]
Profit Trend QoQ -     157.99%    YoY -     -45.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 278,942 251,360 227,968 221,175 221,103 213,068 193,922 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 7,253 6,368 13,578 6,094 10,128 12,526 7,575 -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 -1,797 -1,100 -2,683 -1,445 -1,564 -1,504 -1,512 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 5,456 5,268 10,895 4,649 8,564 11,022 6,063 -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 5,501 5,268 10,895 4,649 8,564 11,022 6,237 -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 273,486 246,092 217,073 216,526 212,539 202,046 187,859 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 295,698 293,213 285,758 270,849 268,364 250,970 233,576 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%
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 295,698 293,213 285,758 270,849 268,364 250,970 233,576 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%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.86 % 1.80 % 3.81 % 1.72 % 3.19 % 4.39 % 2.67 % -5.84%
  YoY % 3.33% -52.76% 121.51% -46.08% -27.33% 64.42% -
  Horiz. % 69.66% 67.42% 142.70% 64.42% 119.48% 164.42% 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 112.26 101.16 91.74 89.01 88.98 85.75 78.04 6.24%
  YoY % 10.97% 10.27% 3.07% 0.03% 3.77% 9.88% -
  Horiz. % 143.85% 129.63% 117.56% 114.06% 114.02% 109.88% 100.00%
EPS 2.21 2.12 4.38 1.87 3.45 4.44 2.44 -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 112.26 101.16 91.74 89.01 88.98 85.75 78.04 6.24%
  YoY % 10.97% 10.27% 3.07% 0.03% 3.77% 9.88% -
  Horiz. % 143.85% 129.63% 117.56% 114.06% 114.02% 109.88% 100.00%
EPS 2.21 2.12 4.38 1.87 3.45 4.44 2.44 -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%
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 0.45 0.75 0.68 0.56 0.78 0.60 0.46 -0.37%
  YoY % -40.00% 10.29% 21.43% -28.21% 30.00% 30.43% -
  Horiz. % 97.83% 163.04% 147.83% 121.74% 169.57% 130.43% 100.00%
P/EPS 23.04 35.85 14.25 26.72 20.17 11.61 14.34 8.22%
  YoY % -35.73% 151.58% -46.67% 32.47% 73.73% -19.04% -
  Horiz. % 160.67% 250.00% 99.37% 186.33% 140.66% 80.96% 100.00%
EY 4.34 2.79 7.02 3.74 4.96 8.61 6.97 -7.59%
  YoY % 55.56% -60.26% 87.70% -24.60% -42.39% 23.53% -
  Horiz. % 62.27% 40.03% 100.72% 53.66% 71.16% 123.53% 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 0.42 0.65 0.64 0.55 0.65 0.61 0.44 -0.77%
  YoY % -35.38% 1.56% 16.36% -15.38% 6.56% 38.64% -
  Horiz. % 95.45% 147.73% 145.45% 125.00% 147.73% 138.64% 100.00%
P/EPS 21.23 30.90 13.34 26.19 16.68 11.72 13.55 7.77%
  YoY % -31.29% 131.63% -49.06% 57.01% 42.32% -13.51% -
  Horiz. % 156.68% 228.04% 98.45% 193.28% 123.10% 86.49% 100.00%
EY 4.71 3.24 7.49 3.82 5.99 8.53 7.38 -7.21%
  YoY % 45.37% -56.74% 96.07% -36.23% -29.78% 15.58% -
  Horiz. % 63.82% 43.90% 101.49% 51.76% 81.17% 115.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+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
Partners & Brokers