[LBALUM] YoY Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 24.84%
YoY- -40.26%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 509,790 465,976 444,823 454,461 416,358 390,743 366,009 5.67%
PBT 7,634 25,494 16,308 15,215 24,943 18,191 10,425 -5.05%
Tax -1,537 -7,541 -588 -2,024 -2,863 -1,223 -1,507 0.32%
NP 6,097 17,953 15,720 13,191 22,080 16,968 8,918 -6.13%
-
NP to SH 6,097 17,953 15,720 13,191 22,080 16,968 8,918 -6.13%
-
Tax Rate 20.13% 29.58% 3.61% 13.30% 11.48% 6.72% 14.46% -
Total Cost 503,693 448,023 429,103 441,270 394,278 373,775 357,091 5.89%
-
Net Worth 293,213 295,698 280,625 268,364 258,425 241,031 213,634 5.41%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 2,484 6,212 4,966 4,969 4,969 - 4,347 -8.90%
Div Payout % 40.76% 34.60% 31.60% 37.68% 22.51% - 48.75% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 293,213 295,698 280,625 268,364 258,425 241,031 213,634 5.41%
NOSH 248,486 248,486 248,341 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.20% 3.85% 3.53% 2.90% 5.30% 4.34% 2.44% -
ROE 2.08% 6.07% 5.60% 4.92% 8.54% 7.04% 4.17% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 205.16 187.53 179.12 182.89 167.56 157.25 147.34 5.66%
EPS 2.45 7.22 6.33 5.31 8.89 6.83 3.59 -6.16%
DPS 1.00 2.50 2.00 2.00 2.00 0.00 1.75 -8.90%
NAPS 1.18 1.19 1.13 1.08 1.04 0.97 0.86 5.41%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 117.23 107.16 102.29 104.51 95.75 89.86 84.17 5.67%
EPS 1.40 4.13 3.62 3.03 5.08 3.90 2.05 -6.15%
DPS 0.57 1.43 1.14 1.14 1.14 0.00 1.00 -8.93%
NAPS 0.6743 0.68 0.6453 0.6171 0.5943 0.5543 0.4913 5.41%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.59 0.725 0.53 0.57 0.67 0.36 0.38 -
P/RPS 0.29 0.39 0.30 0.31 0.40 0.23 0.26 1.83%
P/EPS 24.05 10.03 8.37 10.74 7.54 5.27 10.90 14.09%
EY 4.16 9.97 11.94 9.31 13.26 18.97 9.18 -12.35%
DY 1.69 3.45 3.77 3.51 2.99 0.00 0.00 -
P/NAPS 0.50 0.61 0.47 0.53 0.64 0.37 0.41 3.36%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/06/18 30/06/17 23/06/16 26/06/15 26/06/14 27/06/13 27/06/12 -
Price 0.545 0.905 0.55 0.555 0.71 0.465 0.38 -
P/RPS 0.27 0.48 0.31 0.30 0.42 0.30 0.26 0.63%
P/EPS 22.21 12.53 8.69 10.45 7.99 6.81 10.90 12.58%
EY 4.50 7.98 11.51 9.56 12.52 14.69 9.18 -11.19%
DY 1.83 2.76 3.64 3.60 2.82 0.00 0.00 -
P/NAPS 0.46 0.76 0.49 0.51 0.68 0.48 0.41 1.93%

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