Highlights

[LBALUM] YoY Cumulative Quarter Result on 2016-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 08-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Oct-2016  [#2]
Profit Trend QoQ -     112.92%    YoY -     134.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 256,793 278,942 251,360 227,968 221,175 221,103 213,068 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 10,079 7,253 6,368 13,578 6,094 10,128 12,526 -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 -2,403 -1,797 -1,100 -2,683 -1,445 -1,564 -1,504 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 7,676 5,456 5,268 10,895 4,649 8,564 11,022 -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 8,674 5,501 5,268 10,895 4,649 8,564 11,022 -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 249,117 273,486 246,092 217,073 216,526 212,539 202,046 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 298,183 295,698 293,213 285,758 270,849 268,364 250,970 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%
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 298,183 295,698 293,213 285,758 270,849 268,364 250,970 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%
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
31/10/19 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 2.91 % 1.86 % 1.80 % 3.81 % 1.72 % 3.19 % 4.39 % -6.62%
  YoY % 56.45% 3.33% -52.76% 121.51% -46.08% -27.33% -
  Horiz. % 66.29% 42.37% 41.00% 86.79% 39.18% 72.67% 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 103.34 112.26 101.16 91.74 89.01 88.98 85.75 3.16%
  YoY % -7.95% 10.97% 10.27% 3.07% 0.03% 3.77% -
  Horiz. % 120.51% 130.92% 117.97% 106.99% 103.80% 103.77% 100.00%
EPS 3.49 2.21 2.12 4.38 1.87 3.45 4.44 -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 103.34 112.26 101.16 91.74 89.01 88.98 85.75 3.16%
  YoY % -7.95% 10.97% 10.27% 3.07% 0.03% 3.77% -
  Horiz. % 120.51% 130.92% 117.97% 106.99% 103.80% 103.77% 100.00%
EPS 3.49 2.21 2.12 4.38 1.87 3.45 4.44 -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%
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 0.47 0.45 0.75 0.68 0.56 0.78 0.60 -3.99%
  YoY % 4.44% -40.00% 10.29% 21.43% -28.21% 30.00% -
  Horiz. % 78.33% 75.00% 125.00% 113.33% 93.33% 130.00% 100.00%
P/EPS 14.04 23.04 35.85 14.25 26.72 20.17 11.61 3.22%
  YoY % -39.06% -35.73% 151.58% -46.67% 32.47% 73.73% -
  Horiz. % 120.93% 198.45% 308.79% 122.74% 230.15% 173.73% 100.00%
EY 7.12 4.34 2.79 7.02 3.74 4.96 8.61 -3.12%
  YoY % 64.06% 55.56% -60.26% 87.70% -24.60% -42.39% -
  Horiz. % 82.69% 50.41% 32.40% 81.53% 43.44% 57.61% 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 0.45 0.42 0.65 0.64 0.55 0.65 0.61 -4.94%
  YoY % 7.14% -35.38% 1.56% 16.36% -15.38% 6.56% -
  Horiz. % 73.77% 68.85% 106.56% 104.92% 90.16% 106.56% 100.00%
P/EPS 13.46 21.23 30.90 13.34 26.19 16.68 11.72 2.33%
  YoY % -36.60% -31.29% 131.63% -49.06% 57.01% 42.32% -
  Horiz. % 114.85% 181.14% 263.65% 113.82% 223.46% 142.32% 100.00%
EY 7.43 4.71 3.24 7.49 3.82 5.99 8.53 -2.27%
  YoY % 57.75% 45.37% -56.74% 96.07% -36.23% -29.78% -
  Horiz. % 87.10% 55.22% 37.98% 87.81% 44.78% 70.22% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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