Highlights

[LBALUM] YoY 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 -     7.10%    YoY -     82.40%
Quarter Report


View:


Show?  YoY % Horiz. %

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 118,279 113,862 111,074 105,958 95,239 92,386 85,440 5.56%
  YoY % 3.88% 2.51% 4.83% 11.25% 3.09% 8.13% -
  Horiz. % 138.44% 133.27% 130.00% 124.01% 111.47% 108.13% 100.00%
PBT 7,112 4,093 4,096 6,518 4,302 2,601 2,468 19.27%
  YoY % 73.76% -0.07% -37.16% 51.51% 65.40% 5.39% -
  Horiz. % 288.17% 165.84% 165.96% 264.10% 174.31% 105.39% 100.00%
Tax -1,335 -1,246 -806 -818 -1,130 -379 -273 30.25%
  YoY % -7.14% -54.59% 1.47% 27.61% -198.15% -38.83% -
  Horiz. % 489.01% 456.41% 295.24% 299.63% 413.92% 138.83% 100.00%
NP 5,777 2,847 3,290 5,700 3,172 2,222 2,195 17.48%
  YoY % 102.92% -13.47% -42.28% 79.70% 42.75% 1.23% -
  Horiz. % 263.19% 129.70% 149.89% 259.68% 144.51% 101.23% 100.00%
NP to SH 5,777 2,847 3,290 5,700 3,125 2,241 2,195 17.48%
  YoY % 102.92% -13.47% -42.28% 82.40% 39.45% 2.10% -
  Horiz. % 263.19% 129.70% 149.89% 259.68% 142.37% 102.10% 100.00%
Tax Rate 18.77 % 30.44 % 19.68 % 12.55 % 26.27 % 14.57 % 11.06 % 9.21%
  YoY % -38.34% 54.67% 56.81% -52.23% 80.30% 31.74% -
  Horiz. % 169.71% 275.23% 177.94% 113.47% 237.52% 131.74% 100.00%
Total Cost 112,502 111,015 107,784 100,258 92,067 90,164 83,245 5.14%
  YoY % 1.34% 3.00% 7.51% 8.90% 2.11% 8.31% -
  Horiz. % 135.15% 133.36% 129.48% 120.44% 110.60% 108.31% 100.00%
Net Worth 285,758 270,849 268,364 250,970 233,576 212,611 207,028 5.51%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.86% 2.70% -
  Horiz. % 138.03% 130.83% 129.63% 121.23% 112.82% 102.70% 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 285,758 270,849 268,364 250,970 233,576 212,611 207,028 5.51%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.86% 2.70% -
  Horiz. % 138.03% 130.83% 129.63% 121.23% 112.82% 102.70% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 247,222 249,431 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.51% -0.89% -
  Horiz. % 99.62% 99.62% 99.62% 99.62% 99.62% 99.11% 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 4.88 % 2.50 % 2.96 % 5.38 % 3.33 % 2.41 % 2.57 % 11.27%
  YoY % 95.20% -15.54% -44.98% 61.56% 38.17% -6.23% -
  Horiz. % 189.88% 97.28% 115.18% 209.34% 129.57% 93.77% 100.00%
ROE 2.02 % 1.05 % 1.23 % 2.27 % 1.34 % 1.05 % 1.06 % 11.33%
  YoY % 92.38% -14.63% -45.81% 69.40% 27.62% -0.94% -
  Horiz. % 190.57% 99.06% 116.04% 214.15% 126.42% 99.06% 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 47.60 45.82 44.70 42.64 38.33 37.37 34.25 5.63%
  YoY % 3.88% 2.51% 4.83% 11.24% 2.57% 9.11% -
  Horiz. % 138.98% 133.78% 130.51% 124.50% 111.91% 109.11% 100.00%
EPS 2.32 1.15 1.32 2.29 1.28 0.89 0.88 17.52%
  YoY % 101.74% -12.88% -42.36% 78.91% 43.82% 1.14% -
  Horiz. % 263.64% 130.68% 150.00% 260.23% 145.45% 101.14% 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 47.60 45.82 44.70 42.64 38.33 37.18 34.38 5.57%
  YoY % 3.88% 2.51% 4.83% 11.24% 3.09% 8.14% -
  Horiz. % 138.45% 133.28% 130.02% 124.03% 111.49% 108.14% 100.00%
EPS 2.32 1.15 1.32 2.29 1.28 0.90 0.88 17.52%
  YoY % 101.74% -12.88% -42.36% 78.91% 42.22% 2.27% -
  Horiz. % 263.64% 130.68% 150.00% 260.23% 145.45% 102.27% 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 0.8556 0.8332 5.51%
  YoY % 5.50% 0.93% 6.93% 7.45% 9.86% 2.69% -
  Horiz. % 138.02% 130.82% 129.62% 121.22% 112.82% 102.69% 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 1.31 1.09 1.55 1.21 0.94 1.12 1.46 -1.79%
  YoY % 20.18% -29.68% 28.10% 28.72% -16.07% -23.29% -
  Horiz. % 89.73% 74.66% 106.16% 82.88% 64.38% 76.71% 100.00%
P/EPS 26.88 43.64 52.49 22.45 28.63 46.33 56.82 -11.72%
  YoY % -38.41% -16.86% 133.81% -21.59% -38.20% -18.46% -
  Horiz. % 47.31% 76.80% 92.38% 39.51% 50.39% 81.54% 100.00%
EY 3.72 2.29 1.91 4.45 3.49 2.16 1.76 13.27%
  YoY % 62.45% 19.90% -57.08% 27.51% 61.57% 22.73% -
  Horiz. % 211.36% 130.11% 108.52% 252.84% 198.30% 122.73% 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 1.23 1.07 1.29 1.22 0.89 1.02 1.37 -1.78%
  YoY % 14.95% -17.05% 5.74% 37.08% -12.75% -25.55% -
  Horiz. % 89.78% 78.10% 94.16% 89.05% 64.96% 74.45% 100.00%
P/EPS 25.16 42.77 43.43 22.67 27.04 41.92 53.41 -11.78%
  YoY % -41.17% -1.52% 91.57% -16.16% -35.50% -21.51% -
  Horiz. % 47.11% 80.08% 81.31% 42.45% 50.63% 78.49% 100.00%
EY 3.97 2.34 2.30 4.41 3.70 2.39 1.87 13.36%
  YoY % 69.66% 1.74% -47.85% 19.19% 54.81% 27.81% -
  Horiz. % 212.30% 125.13% 122.99% 235.83% 197.86% 127.81% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers