Highlights

[LBALUM] YoY TTM 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 -     22.45%    YoY -     -48.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 510,728 537,372 489,369 451,617 454,533 424,393 409,889 3.73%
  YoY % -4.96% 9.81% 8.36% -0.64% 7.10% 3.54% -
  Horiz. % 124.60% 131.10% 119.39% 110.18% 110.89% 103.54% 100.00%
PBT 18,279 8,518 18,288 23,793 11,180 22,544 23,143 -3.85%
  YoY % 114.59% -53.42% -23.14% 112.82% -50.41% -2.59% -
  Horiz. % 78.98% 36.81% 79.02% 102.81% 48.31% 97.41% 100.00%
Tax -3,921 -2,235 -5,959 -1,826 -1,905 -2,923 -1,214 21.57%
  YoY % -75.44% 62.49% -226.34% 4.15% 34.83% -140.77% -
  Horiz. % 322.98% 184.10% 490.86% 150.41% 156.92% 240.77% 100.00%
NP 14,358 6,283 12,329 21,967 9,275 19,621 21,929 -6.81%
  YoY % 128.52% -49.04% -43.87% 136.84% -52.73% -10.52% -
  Horiz. % 65.47% 28.65% 56.22% 100.17% 42.30% 89.48% 100.00%
NP to SH 15,367 6,328 12,329 21,967 9,275 19,621 21,964 -5.78%
  YoY % 142.84% -48.67% -43.87% 136.84% -52.73% -10.67% -
  Horiz. % 69.96% 28.81% 56.13% 100.01% 42.23% 89.33% 100.00%
Tax Rate 21.45 % 26.24 % 32.58 % 7.67 % 17.04 % 12.97 % 5.25 % 26.42%
  YoY % -18.25% -19.46% 324.77% -54.99% 31.38% 147.05% -
  Horiz. % 408.57% 499.81% 620.57% 146.10% 324.57% 247.05% 100.00%
Total Cost 496,370 531,089 477,040 429,650 445,258 404,772 387,960 4.19%
  YoY % -6.54% 11.33% 11.03% -3.51% 10.00% 4.33% -
  Horiz. % 127.94% 136.89% 122.96% 110.75% 114.77% 104.33% 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 3,732 2,484 6,212 4,969 4,969 4,969 0 -
  YoY % 50.22% -60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.11% 50.00% 125.00% 100.00% 100.00% 100.00% -
Div Payout % 24.29 % 39.27 % 50.39 % 22.62 % 53.58 % 25.33 % - % -
  YoY % -38.15% -22.07% 122.77% -57.78% 111.53% 0.00% -
  Horiz. % 95.89% 155.03% 198.93% 89.30% 211.53% 100.00% -
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 2.81 % 1.17 % 2.52 % 4.86 % 2.04 % 4.62 % 5.35 % -10.17%
  YoY % 140.17% -53.57% -48.15% 138.24% -55.84% -13.64% -
  Horiz. % 52.52% 21.87% 47.10% 90.84% 38.13% 86.36% 100.00%
ROE 5.17 % 2.14 % 4.20 % 7.69 % 3.42 % 7.31 % 8.75 % -8.39%
  YoY % 141.59% -49.05% -45.38% 124.85% -53.21% -16.46% -
  Horiz. % 59.09% 24.46% 48.00% 87.89% 39.09% 83.54% 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 206.14 216.26 196.94 181.75 182.92 170.79 164.95 3.78%
  YoY % -4.68% 9.81% 8.36% -0.64% 7.10% 3.54% -
  Horiz. % 124.97% 131.11% 119.39% 110.18% 110.89% 103.54% 100.00%
EPS 6.20 2.55 4.96 8.84 3.73 7.90 8.84 -5.74%
  YoY % 143.14% -48.59% -43.89% 137.00% -52.78% -10.63% -
  Horiz. % 70.14% 28.85% 56.11% 100.00% 42.19% 89.37% 100.00%
DPS 1.50 1.00 2.50 2.00 2.00 2.00 0.00 -
  YoY % 50.00% -60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 50.00% 125.00% 100.00% 100.00% 100.00% -
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 206.14 216.89 197.52 182.28 183.46 171.29 165.44 3.73%
  YoY % -4.96% 9.81% 8.36% -0.64% 7.10% 3.54% -
  Horiz. % 124.60% 131.10% 119.39% 110.18% 110.89% 103.54% 100.00%
EPS 6.20 2.55 4.98 8.87 3.74 7.92 8.87 -5.79%
  YoY % 143.14% -48.80% -43.86% 137.17% -52.78% -10.71% -
  Horiz. % 69.90% 28.75% 56.14% 100.00% 42.16% 89.29% 100.00%
DPS 1.50 1.00 2.51 2.01 2.01 2.01 0.00 -
  YoY % 50.00% -60.16% 24.88% 0.00% 0.00% 0.00% -
  Horiz. % 74.63% 49.75% 124.88% 100.00% 100.00% 100.00% -
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 0.24 0.24 0.39 0.34 0.27 0.41 0.31 -4.17%
  YoY % 0.00% -38.46% 14.71% 25.93% -34.15% 32.26% -
  Horiz. % 77.42% 77.42% 125.81% 109.68% 87.10% 132.26% 100.00%
P/EPS 7.90 20.03 15.32 7.07 13.40 8.80 5.83 5.19%
  YoY % -60.56% 30.74% 116.69% -47.24% 52.27% 50.94% -
  Horiz. % 135.51% 343.57% 262.78% 121.27% 229.85% 150.94% 100.00%
EY 12.66 4.99 6.53 14.14 7.47 11.36 17.16 -4.94%
  YoY % 153.71% -23.58% -53.82% 89.29% -34.24% -33.80% -
  Horiz. % 73.78% 29.08% 38.05% 82.40% 43.53% 66.20% 100.00%
DY 3.06 1.96 3.29 3.20 4.00 2.88 0.00 -
  YoY % 56.12% -40.43% 2.81% -20.00% 38.89% 0.00% -
  Horiz. % 106.25% 68.06% 114.24% 111.11% 138.89% 100.00% -
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 0.23 0.22 0.33 0.32 0.27 0.34 0.32 -5.35%
  YoY % 4.55% -33.33% 3.13% 18.52% -20.59% 6.25% -
  Horiz. % 71.88% 68.75% 103.13% 100.00% 84.38% 106.25% 100.00%
P/EPS 7.58 18.46 13.20 6.62 13.13 7.28 5.88 4.32%
  YoY % -58.94% 39.85% 99.40% -49.58% 80.36% 23.81% -
  Horiz. % 128.91% 313.95% 224.49% 112.59% 223.30% 123.81% 100.00%
EY 13.20 5.42 7.58 15.11 7.62 13.73 17.00 -4.13%
  YoY % 143.54% -28.50% -49.83% 98.29% -44.50% -19.24% -
  Horiz. % 77.65% 31.88% 44.59% 88.88% 44.82% 80.76% 100.00%
DY 3.19 2.13 3.82 3.42 4.08 3.48 0.00 -
  YoY % 49.77% -44.24% 11.70% -16.18% 17.24% 0.00% -
  Horiz. % 91.67% 61.21% 109.77% 98.28% 117.24% 100.00% -
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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers