[LBALUM] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- -18.75%
YoY- 14.2%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 517,168 502,720 497,700 465,976 455,253 455,936 438,756 11.55%
PBT 9,970 12,736 16,244 25,494 26,209 27,156 25,860 -46.93%
Tax -1,321 -2,200 -1,856 -7,541 -4,112 -5,366 -5,392 -60.74%
NP 8,649 10,536 14,388 17,953 22,097 21,790 20,468 -43.60%
-
NP to SH 8,649 10,536 14,388 17,953 22,097 21,790 20,468 -43.60%
-
Tax Rate 13.25% 17.27% 11.43% 29.58% 15.69% 19.76% 20.85% -
Total Cost 508,518 492,184 483,312 448,023 433,156 434,146 418,288 13.86%
-
Net Worth 293,213 293,213 298,183 295,698 293,213 285,758 285,758 1.72%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - 6,212 - - - -
Div Payout % - - - 34.60% - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 293,213 293,213 298,183 295,698 293,213 285,758 285,758 1.72%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 1.67% 2.10% 2.89% 3.85% 4.85% 4.78% 4.67% -
ROE 2.95% 3.59% 4.83% 6.07% 7.54% 7.63% 7.16% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 208.13 202.31 200.29 187.53 183.21 183.49 176.57 11.55%
EPS 3.48 4.24 5.80 7.22 8.89 8.76 8.24 -43.62%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.20 1.19 1.18 1.15 1.15 1.72%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 118.93 115.61 114.45 107.16 104.69 104.85 100.90 11.55%
EPS 1.99 2.42 3.31 4.13 5.08 5.01 4.71 -43.60%
DPS 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.6743 0.6743 0.6857 0.68 0.6743 0.6571 0.6571 1.73%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.63 0.76 0.78 0.725 0.655 0.625 0.60 -
P/RPS 0.30 0.38 0.39 0.39 0.36 0.34 0.34 -7.98%
P/EPS 18.10 17.92 13.47 10.03 7.37 7.13 7.28 83.22%
EY 5.53 5.58 7.42 9.97 13.58 14.03 13.73 -45.37%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.65 0.61 0.56 0.54 0.52 1.27%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 11/12/17 29/09/17 30/06/17 30/03/17 08/12/16 29/09/16 -
Price 0.595 0.655 0.815 0.905 0.725 0.585 0.71 -
P/RPS 0.29 0.32 0.41 0.48 0.40 0.32 0.40 -19.24%
P/EPS 17.09 15.45 14.08 12.53 8.15 6.67 8.62 57.62%
EY 5.85 6.47 7.10 7.98 12.27 14.99 11.60 -36.56%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.68 0.76 0.61 0.51 0.62 -13.32%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment