Highlights

[LBALUM] YoY Quarter Result on 2018-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 11-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     6.03%    YoY -     69.42%
Quarter Report


View:


Show?  YoY % Horiz. %

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 143,288 126,935 118,279 113,862 111,074 105,958 95,239 7.04%
  YoY % 12.88% 7.32% 3.88% 2.51% 4.83% 11.25% -
  Horiz. % 150.45% 133.28% 124.19% 119.55% 116.63% 111.25% 100.00%
PBT 4,025 2,307 7,112 4,093 4,096 6,518 4,302 -1.10%
  YoY % 74.47% -67.56% 73.76% -0.07% -37.16% 51.51% -
  Horiz. % 93.56% 53.63% 165.32% 95.14% 95.21% 151.51% 100.00%
Tax -1,239 -636 -1,335 -1,246 -806 -818 -1,130 1.55%
  YoY % -94.81% 52.36% -7.14% -54.59% 1.47% 27.61% -
  Horiz. % 109.65% 56.28% 118.14% 110.27% 71.33% 72.39% 100.00%
NP 2,786 1,671 5,777 2,847 3,290 5,700 3,172 -2.14%
  YoY % 66.73% -71.07% 102.92% -13.47% -42.28% 79.70% -
  Horiz. % 87.83% 52.68% 182.12% 89.75% 103.72% 179.70% 100.00%
NP to SH 2,831 1,671 5,777 2,847 3,290 5,700 3,125 -1.63%
  YoY % 69.42% -71.07% 102.92% -13.47% -42.28% 82.40% -
  Horiz. % 90.59% 53.47% 184.86% 91.10% 105.28% 182.40% 100.00%
Tax Rate 30.78 % 27.57 % 18.77 % 30.44 % 19.68 % 12.55 % 26.27 % 2.67%
  YoY % 11.64% 46.88% -38.34% 54.67% 56.81% -52.23% -
  Horiz. % 117.17% 104.95% 71.45% 115.87% 74.91% 47.77% 100.00%
Total Cost 140,502 125,264 112,502 111,015 107,784 100,258 92,067 7.30%
  YoY % 12.16% 11.34% 1.34% 3.00% 7.51% 8.90% -
  Horiz. % 152.61% 136.06% 122.20% 120.58% 117.07% 108.90% 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 1.94 % 1.32 % 4.88 % 2.50 % 2.96 % 5.38 % 3.33 % -8.61%
  YoY % 46.97% -72.95% 95.20% -15.54% -44.98% 61.56% -
  Horiz. % 58.26% 39.64% 146.55% 75.08% 88.89% 161.56% 100.00%
ROE 0.96 % 0.57 % 2.02 % 1.05 % 1.23 % 2.27 % 1.34 % -5.40%
  YoY % 68.42% -71.78% 92.38% -14.63% -45.81% 69.40% -
  Horiz. % 71.64% 42.54% 150.75% 78.36% 91.79% 169.40% 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 57.66 51.08 47.60 45.82 44.70 42.64 38.33 7.04%
  YoY % 12.88% 7.31% 3.88% 2.51% 4.83% 11.24% -
  Horiz. % 150.43% 133.26% 124.18% 119.54% 116.62% 111.24% 100.00%
EPS 1.14 0.67 2.32 1.15 1.32 2.29 1.28 -1.91%
  YoY % 70.15% -71.12% 101.74% -12.88% -42.36% 78.91% -
  Horiz. % 89.06% 52.34% 181.25% 89.84% 103.13% 178.91% 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 - 248,691
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 57.58 51.01 47.53 45.76 44.64 42.58 38.27 7.04%
  YoY % 12.88% 7.32% 3.87% 2.51% 4.84% 11.26% -
  Horiz. % 150.46% 133.29% 124.20% 119.57% 116.64% 111.26% 100.00%
EPS 1.14 0.67 2.32 1.14 1.32 2.29 1.26 -1.65%
  YoY % 70.15% -71.12% 103.51% -13.64% -42.36% 81.75% -
  Horiz. % 90.48% 53.17% 184.13% 90.48% 104.76% 181.75% 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 1.1883 1.1783 1.1483 1.0884 1.0784 1.0085 0.9386 4.01%
  YoY % 0.85% 2.61% 5.50% 0.93% 6.93% 7.45% -
  Horiz. % 126.60% 125.54% 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 0.88 1.49 1.31 1.09 1.55 1.21 0.94 -1.09%
  YoY % -40.94% 13.74% 20.18% -29.68% 28.10% 28.72% -
  Horiz. % 93.62% 158.51% 139.36% 115.96% 164.89% 128.72% 100.00%
P/EPS 44.76 113.02 26.88 43.64 52.49 22.45 28.63 7.73%
  YoY % -60.40% 320.46% -38.41% -16.86% 133.81% -21.59% -
  Horiz. % 156.34% 394.76% 93.89% 152.43% 183.34% 78.41% 100.00%
EY 2.23 0.88 3.72 2.29 1.91 4.45 3.49 -7.19%
  YoY % 153.41% -76.34% 62.45% 19.90% -57.08% 27.51% -
  Horiz. % 63.90% 25.21% 106.59% 65.62% 54.73% 127.51% 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 0.82 1.28 1.23 1.07 1.29 1.22 0.89 -1.36%
  YoY % -35.94% 4.07% 14.95% -17.05% 5.74% 37.08% -
  Horiz. % 92.13% 143.82% 138.20% 120.22% 144.94% 137.08% 100.00%
P/EPS 41.25 97.40 25.16 42.77 43.43 22.67 27.04 7.29%
  YoY % -57.65% 287.12% -41.17% -1.52% 91.57% -16.16% -
  Horiz. % 152.55% 360.21% 93.05% 158.17% 160.61% 83.84% 100.00%
EY 2.42 1.03 3.97 2.34 2.30 4.41 3.70 -6.83%
  YoY % 134.95% -74.06% 69.66% 1.74% -47.85% 19.19% -
  Horiz. % 65.41% 27.84% 107.30% 63.24% 62.16% 119.19% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers