Highlights

[LBALUM] YoY Quarter Result on 2019-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 05-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Oct-2019  [#2]
Profit Trend QoQ -     -10.86%    YoY -     44.40%
Quarter Report


View:


Show?  YoY % Horiz. %

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 129,984 143,288 126,935 118,279 113,862 111,074 105,958 3.46%
  YoY % -9.28% 12.88% 7.32% 3.88% 2.51% 4.83% -
  Horiz. % 122.68% 135.23% 119.80% 111.63% 107.46% 104.83% 100.00%
PBT 4,400 4,025 2,307 7,112 4,093 4,096 6,518 -6.34%
  YoY % 9.32% 74.47% -67.56% 73.76% -0.07% -37.16% -
  Horiz. % 67.51% 61.75% 35.39% 109.11% 62.80% 62.84% 100.00%
Tax -1,308 -1,239 -636 -1,335 -1,246 -806 -818 8.13%
  YoY % -5.57% -94.81% 52.36% -7.14% -54.59% 1.47% -
  Horiz. % 159.90% 151.47% 77.75% 163.20% 152.32% 98.53% 100.00%
NP 3,092 2,786 1,671 5,777 2,847 3,290 5,700 -9.69%
  YoY % 10.98% 66.73% -71.07% 102.92% -13.47% -42.28% -
  Horiz. % 54.25% 48.88% 29.32% 101.35% 49.95% 57.72% 100.00%
NP to SH 4,088 2,831 1,671 5,777 2,847 3,290 5,700 -5.39%
  YoY % 44.40% 69.42% -71.07% 102.92% -13.47% -42.28% -
  Horiz. % 71.72% 49.67% 29.32% 101.35% 49.95% 57.72% 100.00%
Tax Rate 29.73 % 30.78 % 27.57 % 18.77 % 30.44 % 19.68 % 12.55 % 15.45%
  YoY % -3.41% 11.64% 46.88% -38.34% 54.67% 56.81% -
  Horiz. % 236.89% 245.26% 219.68% 149.56% 242.55% 156.81% 100.00%
Total Cost 126,892 140,502 125,264 112,502 111,015 107,784 100,258 4.00%
  YoY % -9.69% 12.16% 11.34% 1.34% 3.00% 7.51% -
  Horiz. % 126.57% 140.14% 124.94% 112.21% 110.73% 107.51% 100.00%
Net Worth 297,309 295,698 293,213 285,758 270,849 268,364 250,970 2.86%
  YoY % 0.54% 0.85% 2.61% 5.50% 0.93% 6.93% -
  Horiz. % 118.46% 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 297,309 295,698 293,213 285,758 270,849 268,364 250,970 2.86%
  YoY % 0.54% 0.85% 2.61% 5.50% 0.93% 6.93% -
  Horiz. % 118.46% 117.82% 116.83% 113.86% 107.92% 106.93% 100.00%
NOSH 247,757 248,486 248,486 248,486 248,486 248,486 248,486 -0.05%
  YoY % -0.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.71% 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 2.38 % 1.94 % 1.32 % 4.88 % 2.50 % 2.96 % 5.38 % -12.70%
  YoY % 22.68% 46.97% -72.95% 95.20% -15.54% -44.98% -
  Horiz. % 44.24% 36.06% 24.54% 90.71% 46.47% 55.02% 100.00%
ROE 1.37 % 0.96 % 0.57 % 2.02 % 1.05 % 1.23 % 2.27 % -8.07%
  YoY % 42.71% 68.42% -71.78% 92.38% -14.63% -45.81% -
  Horiz. % 60.35% 42.29% 25.11% 88.99% 46.26% 54.19% 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 52.46 57.66 51.08 47.60 45.82 44.70 42.64 3.51%
  YoY % -9.02% 12.88% 7.31% 3.88% 2.51% 4.83% -
  Horiz. % 123.03% 135.23% 119.79% 111.63% 107.46% 104.83% 100.00%
EPS 1.65 1.14 0.67 2.32 1.15 1.32 2.29 -5.31%
  YoY % 44.74% 70.15% -71.12% 101.74% -12.88% -42.36% -
  Horiz. % 72.05% 49.78% 29.26% 101.31% 50.22% 57.64% 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 - 247,757
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 52.46 57.83 51.23 47.74 45.96 44.83 42.77 3.46%
  YoY % -9.29% 12.88% 7.31% 3.87% 2.52% 4.82% -
  Horiz. % 122.66% 135.21% 119.78% 111.62% 107.46% 104.82% 100.00%
EPS 1.65 1.14 0.67 2.33 1.15 1.33 2.30 -5.38%
  YoY % 44.74% 70.15% -71.24% 102.61% -13.53% -42.17% -
  Horiz. % 71.74% 49.57% 29.13% 101.30% 50.00% 57.83% 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 1.2000 1.1935 1.1835 1.1534 1.0932 1.0832 1.0130 2.86%
  YoY % 0.54% 0.84% 2.61% 5.51% 0.92% 6.93% -
  Horiz. % 118.46% 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 0.93 0.88 1.49 1.31 1.09 1.55 1.21 -4.29%
  YoY % 5.68% -40.94% 13.74% 20.18% -29.68% 28.10% -
  Horiz. % 76.86% 72.73% 123.14% 108.26% 90.08% 128.10% 100.00%
P/EPS 29.70 44.76 113.02 26.88 43.64 52.49 22.45 4.77%
  YoY % -33.65% -60.40% 320.46% -38.41% -16.86% 133.81% -
  Horiz. % 132.29% 199.38% 503.43% 119.73% 194.39% 233.81% 100.00%
EY 3.37 2.23 0.88 3.72 2.29 1.91 4.45 -4.53%
  YoY % 51.12% 153.41% -76.34% 62.45% 19.90% -57.08% -
  Horiz. % 75.73% 50.11% 19.78% 83.60% 51.46% 42.92% 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 0.90 0.82 1.28 1.23 1.07 1.29 1.22 -4.94%
  YoY % 9.76% -35.94% 4.07% 14.95% -17.05% 5.74% -
  Horiz. % 73.77% 67.21% 104.92% 100.82% 87.70% 105.74% 100.00%
P/EPS 28.48 41.25 97.40 25.16 42.77 43.43 22.67 3.87%
  YoY % -30.96% -57.65% 287.12% -41.17% -1.52% 91.57% -
  Horiz. % 125.63% 181.96% 429.64% 110.98% 188.66% 191.57% 100.00%
EY 3.51 2.42 1.03 3.97 2.34 2.30 4.41 -3.73%
  YoY % 45.04% 134.95% -74.06% 69.66% 1.74% -47.85% -
  Horiz. % 79.59% 54.88% 23.36% 90.02% 53.06% 52.15% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers