Highlights

[LBALUM] YoY TTM Result on 2014-10-31 [#2]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 05-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     -10.94%    YoY -     -10.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 489,369 451,617 454,533 424,393 409,889 370,937 361,155 5.19%
  YoY % 8.36% -0.64% 7.10% 3.54% 10.50% 2.71% -
  Horiz. % 135.50% 125.05% 125.86% 117.51% 113.49% 102.71% 100.00%
PBT 18,288 23,793 11,180 22,544 23,143 10,922 13,426 5.28%
  YoY % -23.14% 112.82% -50.41% -2.59% 111.89% -18.65% -
  Horiz. % 136.21% 177.22% 83.27% 167.91% 172.37% 81.35% 100.00%
Tax -5,959 -1,826 -1,905 -2,923 -1,214 -1,971 -3,092 11.54%
  YoY % -226.34% 4.15% 34.83% -140.77% 38.41% 36.25% -
  Horiz. % 192.72% 59.06% 61.61% 94.53% 39.26% 63.75% 100.00%
NP 12,329 21,967 9,275 19,621 21,929 8,951 10,334 2.98%
  YoY % -43.87% 136.84% -52.73% -10.52% 144.99% -13.38% -
  Horiz. % 119.31% 212.57% 89.75% 189.87% 212.20% 86.62% 100.00%
NP to SH 12,329 21,967 9,275 19,621 21,964 9,125 11,157 1.68%
  YoY % -43.87% 136.84% -52.73% -10.67% 140.70% -18.21% -
  Horiz. % 110.50% 196.89% 83.13% 175.86% 196.86% 81.79% 100.00%
Tax Rate 32.58 % 7.67 % 17.04 % 12.97 % 5.25 % 18.05 % 23.03 % 5.95%
  YoY % 324.77% -54.99% 31.38% 147.05% -70.91% -21.62% -
  Horiz. % 141.47% 33.30% 73.99% 56.32% 22.80% 78.38% 100.00%
Total Cost 477,040 429,650 445,258 404,772 387,960 361,986 350,821 5.25%
  YoY % 11.03% -3.51% 10.00% 4.33% 7.18% 3.18% -
  Horiz. % 135.98% 122.47% 126.92% 115.38% 110.59% 103.18% 100.00%
Net Worth 293,213 285,758 270,849 268,364 250,970 233,576 212,611 5.50%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.86% -
  Horiz. % 137.91% 134.40% 127.39% 126.22% 118.04% 109.86% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 6,212 4,969 4,969 4,969 0 4,415 4,324 6.22%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 2.11% -
  Horiz. % 143.65% 114.92% 114.92% 114.92% 0.00% 102.11% 100.00%
Div Payout % 50.39 % 22.62 % 53.58 % 25.33 % - % 48.39 % 38.76 % 4.47%
  YoY % 122.77% -57.78% 111.53% 0.00% 0.00% 24.85% -
  Horiz. % 130.01% 58.36% 138.24% 65.35% 0.00% 124.85% 100.00%
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 293,213 285,758 270,849 268,364 250,970 233,576 212,611 5.50%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.86% -
  Horiz. % 137.91% 134.40% 127.39% 126.22% 118.04% 109.86% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 247,222 0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.51% -
  Horiz. % 100.51% 100.51% 100.51% 100.51% 100.51% 100.51% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 2.52 % 4.86 % 2.04 % 4.62 % 5.35 % 2.41 % 2.86 % -2.09%
  YoY % -48.15% 138.24% -55.84% -13.64% 121.99% -15.73% -
  Horiz. % 88.11% 169.93% 71.33% 161.54% 187.06% 84.27% 100.00%
ROE 4.20 % 7.69 % 3.42 % 7.31 % 8.75 % 3.91 % 5.25 % -3.65%
  YoY % -45.38% 124.85% -53.21% -16.46% 123.79% -25.52% -
  Horiz. % 80.00% 146.48% 65.14% 139.24% 166.67% 74.48% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 196.94 181.75 182.92 170.79 164.95 149.28 146.09 5.10%
  YoY % 8.36% -0.64% 7.10% 3.54% 10.50% 2.18% -
  Horiz. % 134.81% 124.41% 125.21% 116.91% 112.91% 102.18% 100.00%
EPS 4.96 8.84 3.73 7.90 8.84 3.67 4.51 1.60%
  YoY % -43.89% 137.00% -52.78% -10.63% 140.87% -18.63% -
  Horiz. % 109.98% 196.01% 82.71% 175.17% 196.01% 81.37% 100.00%
DPS 2.50 2.00 2.00 2.00 0.00 1.75 1.75 6.12%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.86% 114.29% 114.29% 114.29% 0.00% 100.00% 100.00%
NAPS 1.1800 1.1500 1.0900 1.0800 1.0100 0.9400 0.8600 5.41%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.30% -
  Horiz. % 137.21% 133.72% 126.74% 125.58% 117.44% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 196.94 181.75 182.92 170.79 164.95 149.28 145.34 5.19%
  YoY % 8.36% -0.64% 7.10% 3.54% 10.50% 2.71% -
  Horiz. % 135.50% 125.05% 125.86% 117.51% 113.49% 102.71% 100.00%
EPS 4.96 8.84 3.73 7.90 8.84 3.67 4.49 1.67%
  YoY % -43.89% 137.00% -52.78% -10.63% 140.87% -18.26% -
  Horiz. % 110.47% 196.88% 83.07% 175.95% 196.88% 81.74% 100.00%
DPS 2.50 2.00 2.00 2.00 0.00 1.75 1.74 6.22%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.57% -
  Horiz. % 143.68% 114.94% 114.94% 114.94% 0.00% 100.57% 100.00%
NAPS 1.1800 1.1500 1.0900 1.0800 1.0100 0.9400 0.8556 5.50%
  YoY % 2.61% 5.50% 0.93% 6.93% 7.45% 9.86% -
  Horiz. % 137.91% 134.41% 127.40% 126.23% 118.05% 109.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.7600 0.6250 0.5000 0.6950 0.5150 0.3600 0.4200 -
P/RPS 0.39 0.34 0.27 0.41 0.31 0.24 0.29 5.06%
  YoY % 14.71% 25.93% -34.15% 32.26% 29.17% -17.24% -
  Horiz. % 134.48% 117.24% 93.10% 141.38% 106.90% 82.76% 100.00%
P/EPS 15.32 7.07 13.40 8.80 5.83 9.80 9.31 8.65%
  YoY % 116.69% -47.24% 52.27% 50.94% -40.51% 5.26% -
  Horiz. % 164.55% 75.94% 143.93% 94.52% 62.62% 105.26% 100.00%
EY 6.53 14.14 7.47 11.36 17.16 10.20 10.75 -7.97%
  YoY % -53.82% 89.29% -34.24% -33.80% 68.24% -5.12% -
  Horiz. % 60.74% 131.53% 69.49% 105.67% 159.63% 94.88% 100.00%
DY 3.29 3.20 4.00 2.88 0.00 4.86 4.17 -3.87%
  YoY % 2.81% -20.00% 38.89% 0.00% 0.00% 16.55% -
  Horiz. % 78.90% 76.74% 95.92% 69.06% 0.00% 116.55% 100.00%
P/NAPS 0.64 0.54 0.46 0.64 0.51 0.38 0.49 4.55%
  YoY % 18.52% 17.39% -28.12% 25.49% 34.21% -22.45% -
  Horiz. % 130.61% 110.20% 93.88% 130.61% 104.08% 77.55% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 11/12/17 08/12/16 10/12/15 05/12/14 11/12/13 19/12/12 20/12/11 -
Price 0.6550 0.5850 0.4900 0.5750 0.5200 0.3400 0.3800 -
P/RPS 0.33 0.32 0.27 0.34 0.32 0.23 0.26 4.05%
  YoY % 3.13% 18.52% -20.59% 6.25% 39.13% -11.54% -
  Horiz. % 126.92% 123.08% 103.85% 130.77% 123.08% 88.46% 100.00%
P/EPS 13.20 6.62 13.13 7.28 5.88 9.26 8.42 7.77%
  YoY % 99.40% -49.58% 80.36% 23.81% -36.50% 9.98% -
  Horiz. % 156.77% 78.62% 155.94% 86.46% 69.83% 109.98% 100.00%
EY 7.58 15.11 7.62 13.73 17.00 10.80 11.88 -7.21%
  YoY % -49.83% 98.29% -44.50% -19.24% 57.41% -9.09% -
  Horiz. % 63.80% 127.19% 64.14% 115.57% 143.10% 90.91% 100.00%
DY 3.82 3.42 4.08 3.48 0.00 5.15 4.61 -3.08%
  YoY % 11.70% -16.18% 17.24% 0.00% 0.00% 11.71% -
  Horiz. % 82.86% 74.19% 88.50% 75.49% 0.00% 111.71% 100.00%
P/NAPS 0.56 0.51 0.45 0.53 0.51 0.36 0.44 4.10%
  YoY % 9.80% 13.33% -15.09% 3.92% 41.67% -18.18% -
  Horiz. % 127.27% 115.91% 102.27% 120.45% 115.91% 81.82% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers