[LBALUM] QoQ Annualized 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- -17.91%
YoY- -60.86%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 557,884 542,616 509,790 517,168 502,720 497,700 465,976 12.71%
PBT 14,506 12,912 7,634 9,970 12,736 16,244 25,494 -31.26%
Tax -3,594 -2,232 -1,537 -1,321 -2,200 -1,856 -7,541 -38.90%
NP 10,912 10,680 6,097 8,649 10,536 14,388 17,953 -28.18%
-
NP to SH 11,002 10,680 6,097 8,649 10,536 14,388 17,953 -27.78%
-
Tax Rate 24.78% 17.29% 20.13% 13.25% 17.27% 11.43% 29.58% -
Total Cost 546,972 531,936 503,693 508,518 492,184 483,312 448,023 14.18%
-
Net Worth 295,698 295,698 293,213 293,213 293,213 298,183 295,698 0.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - 2,484 - - - 6,212 -
Div Payout % - - 40.76% - - - 34.60% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 295,698 295,698 293,213 293,213 293,213 298,183 295,698 0.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.96% 1.97% 1.20% 1.67% 2.10% 2.89% 3.85% -
ROE 3.72% 3.61% 2.08% 2.95% 3.59% 4.83% 6.07% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 224.51 218.37 205.16 208.13 202.31 200.29 187.53 12.71%
EPS 4.42 4.28 2.45 3.48 4.24 5.80 7.22 -27.83%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.19 1.19 1.18 1.18 1.18 1.20 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 128.48 124.97 117.41 119.11 115.78 114.62 107.32 12.70%
EPS 2.53 2.46 1.40 1.99 2.43 3.31 4.13 -27.80%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 1.43 -
NAPS 0.681 0.681 0.6753 0.6753 0.6753 0.6867 0.681 0.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.51 0.585 0.59 0.63 0.76 0.78 0.725 -
P/RPS 0.23 0.27 0.29 0.30 0.38 0.39 0.39 -29.60%
P/EPS 11.52 13.61 24.05 18.10 17.92 13.47 10.03 9.64%
EY 8.68 7.35 4.16 5.53 5.58 7.42 9.97 -8.80%
DY 0.00 0.00 1.69 0.00 0.00 0.00 3.45 -
P/NAPS 0.43 0.49 0.50 0.53 0.64 0.65 0.61 -20.74%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 11/12/18 28/09/18 28/06/18 29/03/18 11/12/17 29/09/17 30/06/17 -
Price 0.47 0.55 0.545 0.595 0.655 0.815 0.905 -
P/RPS 0.21 0.25 0.27 0.29 0.32 0.41 0.48 -42.28%
P/EPS 10.62 12.80 22.21 17.09 15.45 14.08 12.53 -10.41%
EY 9.42 7.81 4.50 5.85 6.47 7.10 7.98 11.66%
DY 0.00 0.00 1.83 0.00 0.00 0.00 2.76 -
P/NAPS 0.39 0.46 0.46 0.50 0.56 0.68 0.76 -35.82%

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