[LBALUM] QoQ TTM Result on 31-Jan-2019 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 44.45%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 510,728 524,032 532,876 541,756 537,372 521,019 509,790 0.12%
PBT 18,279 17,904 15,453 12,311 8,518 6,800 7,633 78.70%
Tax -3,921 -3,852 -3,315 -3,217 -2,235 -1,632 -1,538 86.30%
NP 14,358 14,052 12,138 9,094 6,283 5,168 6,095 76.76%
-
NP to SH 15,367 14,110 12,194 9,141 6,328 5,168 6,095 84.93%
-
Tax Rate 21.45% 21.51% 21.45% 26.13% 26.24% 24.00% 20.15% -
Total Cost 496,370 509,980 520,738 532,662 531,089 515,851 503,695 -0.96%
-
Net Worth 298,183 298,183 293,638 300,668 295,698 295,698 293,213 1.12%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 3,732 3,732 3,732 2,484 2,484 2,484 2,484 31.08%
Div Payout % 24.29% 26.45% 30.61% 27.18% 39.27% 48.08% 40.77% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 298,183 298,183 293,638 300,668 295,698 295,698 293,213 1.12%
NOSH 248,486 248,486 248,846 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.81% 2.68% 2.28% 1.68% 1.17% 0.99% 1.20% -
ROE 5.15% 4.73% 4.15% 3.04% 2.14% 1.75% 2.08% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 205.54 210.89 214.14 218.02 216.26 209.68 205.16 0.12%
EPS 6.18 5.68 4.90 3.68 2.55 2.08 2.45 84.99%
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 30.94%
NAPS 1.20 1.20 1.18 1.21 1.19 1.19 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 117.62 120.69 122.72 124.77 123.76 119.99 117.41 0.11%
EPS 3.54 3.25 2.81 2.11 1.46 1.19 1.40 85.28%
DPS 0.86 0.86 0.86 0.57 0.57 0.57 0.57 31.44%
NAPS 0.6867 0.6867 0.6763 0.6925 0.681 0.681 0.6753 1.11%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.49 0.495 0.53 0.515 0.51 0.585 0.59 -
P/RPS 0.24 0.23 0.25 0.24 0.24 0.28 0.29 -11.82%
P/EPS 7.92 8.72 10.82 14.00 20.03 28.13 24.05 -52.21%
EY 12.62 11.47 9.25 7.14 4.99 3.56 4.16 109.13%
DY 3.06 3.03 2.83 1.94 1.96 1.71 1.69 48.39%
P/NAPS 0.41 0.41 0.45 0.43 0.43 0.49 0.50 -12.36%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 05/12/19 30/09/19 27/06/19 28/03/19 11/12/18 28/09/18 28/06/18 -
Price 0.47 0.51 0.51 0.485 0.47 0.55 0.545 -
P/RPS 0.23 0.24 0.24 0.22 0.22 0.26 0.27 -10.11%
P/EPS 7.60 8.98 10.41 13.18 18.46 26.44 22.22 -50.99%
EY 13.16 11.13 9.61 7.58 5.42 3.78 4.50 104.10%
DY 3.19 2.94 2.94 2.06 2.13 1.82 1.83 44.69%
P/NAPS 0.39 0.42 0.43 0.40 0.39 0.46 0.46 -10.39%

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