[LBALUM] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 23.14%
YoY- -60.86%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 382,353 382,142 419,841 387,876 341,440 335,661 337,691 2.08%
PBT 33,012 15,450 12,157 7,478 19,657 12,181 12,429 17.66%
Tax -4,409 -3,735 -2,671 -991 -3,084 -2,318 -1,863 15.42%
NP 28,603 11,715 9,486 6,487 16,573 9,863 10,566 18.03%
-
NP to SH 28,539 12,946 9,533 6,487 16,573 9,863 10,566 17.99%
-
Tax Rate 13.36% 24.17% 21.97% 13.25% 15.69% 19.03% 14.99% -
Total Cost 353,750 370,427 410,355 381,389 324,867 325,798 327,125 1.31%
-
Net Worth 320,546 303,152 300,668 293,213 293,213 275,819 265,880 3.16%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 320,546 303,152 300,668 293,213 293,213 275,819 265,880 3.16%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 7.48% 3.07% 2.26% 1.67% 4.85% 2.94% 3.13% -
ROE 8.90% 4.27% 3.17% 2.21% 5.65% 3.58% 3.97% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 153.87 153.79 168.96 156.10 137.41 135.08 135.90 2.08%
EPS 11.49 5.21 3.84 2.61 6.67 3.97 4.25 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.21 1.18 1.18 1.11 1.07 3.16%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 87.95 87.90 96.57 89.22 78.54 77.21 77.68 2.08%
EPS 6.56 2.98 2.19 1.49 3.81 2.27 2.43 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7373 0.6973 0.6916 0.6744 0.6744 0.6344 0.6116 3.16%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.595 0.51 0.515 0.63 0.655 0.48 0.565 -
P/RPS 0.39 0.33 0.30 0.40 0.48 0.36 0.42 -1.22%
P/EPS 5.18 9.79 13.42 24.13 9.82 12.09 13.29 -14.52%
EY 19.30 10.22 7.45 4.14 10.18 8.27 7.53 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.43 0.53 0.56 0.43 0.53 -2.33%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 30/03/21 26/03/20 28/03/19 29/03/18 30/03/17 25/03/16 27/03/15 -
Price 0.73 0.33 0.485 0.595 0.725 0.50 0.58 -
P/RPS 0.47 0.21 0.29 0.38 0.53 0.37 0.43 1.49%
P/EPS 6.36 6.33 12.64 22.79 10.87 12.60 13.64 -11.93%
EY 15.73 15.79 7.91 4.39 9.20 7.94 7.33 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.27 0.40 0.50 0.61 0.45 0.54 0.90%

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