[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -19.86%
YoY- -29.7%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 509,790 517,168 502,720 497,700 465,976 455,253 455,936 7.74%
PBT 7,634 9,970 12,736 16,244 25,494 26,209 27,156 -57.18%
Tax -1,537 -1,321 -2,200 -1,856 -7,541 -4,112 -5,366 -56.64%
NP 6,097 8,649 10,536 14,388 17,953 22,097 21,790 -57.31%
-
NP to SH 6,097 8,649 10,536 14,388 17,953 22,097 21,790 -57.31%
-
Tax Rate 20.13% 13.25% 17.27% 11.43% 29.58% 15.69% 19.76% -
Total Cost 503,693 508,518 492,184 483,312 448,023 433,156 434,146 10.44%
-
Net Worth 293,213 293,213 293,213 298,183 295,698 293,213 285,758 1.73%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 2,484 - - - 6,212 - - -
Div Payout % 40.76% - - - 34.60% - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 293,213 293,213 293,213 298,183 295,698 293,213 285,758 1.73%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 1.20% 1.67% 2.10% 2.89% 3.85% 4.85% 4.78% -
ROE 2.08% 2.95% 3.59% 4.83% 6.07% 7.54% 7.63% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 205.16 208.13 202.31 200.29 187.53 183.21 183.49 7.74%
EPS 2.45 3.48 4.24 5.80 7.22 8.89 8.76 -57.33%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.18 1.18 1.18 1.20 1.19 1.18 1.15 1.73%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 117.23 118.93 115.61 114.45 107.16 104.69 104.85 7.74%
EPS 1.40 1.99 2.42 3.31 4.13 5.08 5.01 -57.35%
DPS 0.57 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.6743 0.6743 0.6743 0.6857 0.68 0.6743 0.6571 1.74%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.59 0.63 0.76 0.78 0.725 0.655 0.625 -
P/RPS 0.29 0.30 0.38 0.39 0.39 0.36 0.34 -10.08%
P/EPS 24.05 18.10 17.92 13.47 10.03 7.37 7.13 125.41%
EY 4.16 5.53 5.58 7.42 9.97 13.58 14.03 -55.63%
DY 1.69 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.50 0.53 0.64 0.65 0.61 0.56 0.54 -5.01%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 29/03/18 11/12/17 29/09/17 30/06/17 30/03/17 08/12/16 -
Price 0.545 0.595 0.655 0.815 0.905 0.725 0.585 -
P/RPS 0.27 0.29 0.32 0.41 0.48 0.40 0.32 -10.73%
P/EPS 22.21 17.09 15.45 14.08 12.53 8.15 6.67 123.47%
EY 4.50 5.85 6.47 7.10 7.98 12.27 14.99 -55.26%
DY 1.83 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.46 0.50 0.56 0.68 0.76 0.61 0.51 -6.66%

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