[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -17.75%
YoY- -33.56%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 442,350 429,252 454,461 450,254 442,206 440,116 416,358 4.10%
PBT 12,188 8,004 15,215 16,572 20,256 24,124 24,943 -37.88%
Tax -2,890 -796 -2,024 -2,484 -3,128 -3,032 -2,863 0.62%
NP 9,298 7,208 13,191 14,088 17,128 21,092 22,080 -43.72%
-
NP to SH 9,298 7,208 13,191 14,088 17,128 21,092 22,080 -43.72%
-
Tax Rate 23.71% 9.95% 13.30% 14.99% 15.44% 12.57% 11.48% -
Total Cost 433,052 422,044 441,270 436,166 425,078 419,024 394,278 6.43%
-
Net Worth 270,849 270,849 268,364 265,880 268,364 263,395 258,425 3.17%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 4,969 - - - 4,969 -
Div Payout % - - 37.68% - - - 22.51% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 270,849 270,849 268,364 265,880 268,364 263,395 258,425 3.17%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 2.10% 1.68% 2.90% 3.13% 3.87% 4.79% 5.30% -
ROE 3.43% 2.66% 4.92% 5.30% 6.38% 8.01% 8.54% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 178.02 172.75 182.89 181.20 177.96 177.12 167.56 4.10%
EPS 3.74 2.92 5.31 5.67 6.90 8.48 8.89 -43.76%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.09 1.09 1.08 1.07 1.08 1.06 1.04 3.17%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 101.72 98.71 104.51 103.54 101.69 101.21 95.75 4.10%
EPS 2.14 1.66 3.03 3.24 3.94 4.85 5.08 -43.71%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 1.14 -
NAPS 0.6229 0.6229 0.6171 0.6114 0.6171 0.6057 0.5943 3.17%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.50 0.52 0.57 0.565 0.695 0.755 0.67 -
P/RPS 0.28 0.30 0.31 0.31 0.39 0.43 0.40 -21.11%
P/EPS 13.36 17.93 10.74 9.97 10.08 8.89 7.54 46.27%
EY 7.48 5.58 9.31 10.03 9.92 11.24 13.26 -31.65%
DY 0.00 0.00 3.51 0.00 0.00 0.00 2.99 -
P/NAPS 0.46 0.48 0.53 0.53 0.64 0.71 0.64 -19.71%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 26/06/15 27/03/15 05/12/14 23/09/14 26/06/14 -
Price 0.49 0.515 0.555 0.58 0.575 0.82 0.71 -
P/RPS 0.28 0.30 0.30 0.32 0.32 0.46 0.42 -23.62%
P/EPS 13.10 17.75 10.45 10.23 8.34 9.66 7.99 38.91%
EY 7.64 5.63 9.56 9.78 11.99 10.35 12.52 -27.99%
DY 0.00 0.00 3.60 0.00 0.00 0.00 2.82 -
P/NAPS 0.45 0.47 0.51 0.54 0.53 0.77 0.68 -24.00%

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