[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 41.44%
YoY- -6.65%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 455,936 438,756 444,823 447,548 442,350 429,252 454,461 0.21%
PBT 27,156 25,860 16,308 16,241 12,188 8,004 15,215 46.88%
Tax -5,366 -5,392 -588 -3,090 -2,890 -796 -2,024 90.98%
NP 21,790 20,468 15,720 13,150 9,298 7,208 13,191 39.52%
-
NP to SH 21,790 20,468 15,720 13,150 9,298 7,208 13,191 39.52%
-
Tax Rate 19.76% 20.85% 3.61% 19.03% 23.71% 9.95% 13.30% -
Total Cost 434,146 418,288 429,103 434,397 433,052 422,044 441,270 -1.07%
-
Net Worth 285,758 285,758 280,625 275,819 270,849 270,849 268,364 4.25%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 4,966 - - - 4,969 -
Div Payout % - - 31.60% - - - 37.68% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 285,758 285,758 280,625 275,819 270,849 270,849 268,364 4.25%
NOSH 248,486 248,486 248,341 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 4.78% 4.67% 3.53% 2.94% 2.10% 1.68% 2.90% -
ROE 7.63% 7.16% 5.60% 4.77% 3.43% 2.66% 4.92% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 183.49 176.57 179.12 180.11 178.02 172.75 182.89 0.21%
EPS 8.76 8.24 6.33 5.29 3.74 2.92 5.31 39.40%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.15 1.15 1.13 1.11 1.09 1.09 1.08 4.25%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 104.85 100.90 102.29 102.92 101.72 98.71 104.51 0.21%
EPS 5.01 4.71 3.62 3.02 2.14 1.66 3.03 39.61%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 1.14 -
NAPS 0.6571 0.6571 0.6453 0.6343 0.6229 0.6229 0.6171 4.25%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.625 0.60 0.53 0.48 0.50 0.52 0.57 -
P/RPS 0.34 0.34 0.30 0.27 0.28 0.30 0.31 6.32%
P/EPS 7.13 7.28 8.37 9.07 13.36 17.93 10.74 -23.80%
EY 14.03 13.73 11.94 11.03 7.48 5.58 9.31 31.28%
DY 0.00 0.00 3.77 0.00 0.00 0.00 3.51 -
P/NAPS 0.54 0.52 0.47 0.43 0.46 0.48 0.53 1.24%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 29/09/16 23/06/16 25/03/16 10/12/15 29/09/15 26/06/15 -
Price 0.585 0.71 0.55 0.50 0.49 0.515 0.555 -
P/RPS 0.32 0.40 0.31 0.28 0.28 0.30 0.30 4.37%
P/EPS 6.67 8.62 8.69 9.45 13.10 17.75 10.45 -25.76%
EY 14.99 11.60 11.51 10.58 7.64 5.63 9.56 34.78%
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.60 -
P/NAPS 0.51 0.62 0.49 0.45 0.45 0.47 0.51 0.00%

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