[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 75.17%
YoY- -25.77%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 532,874 559,788 557,884 542,616 509,790 517,168 502,720 3.97%
PBT 15,452 16,209 14,506 12,912 7,634 9,970 12,736 13.79%
Tax -3,315 -3,561 -3,594 -2,232 -1,537 -1,321 -2,200 31.53%
NP 12,137 12,648 10,912 10,680 6,097 8,649 10,536 9.91%
-
NP to SH 12,193 12,710 11,002 10,680 6,097 8,649 10,536 10.25%
-
Tax Rate 21.45% 21.97% 24.78% 17.29% 20.13% 13.25% 17.27% -
Total Cost 520,737 547,140 546,972 531,936 503,693 508,518 492,184 3.84%
-
Net Worth 293,638 300,668 295,698 295,698 293,213 293,213 293,213 0.09%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 3,732 - - - 2,484 - - -
Div Payout % 30.61% - - - 40.76% - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 293,638 300,668 295,698 295,698 293,213 293,213 293,213 0.09%
NOSH 248,846 248,486 248,486 248,486 248,486 248,486 248,486 0.09%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 2.28% 2.26% 1.96% 1.97% 1.20% 1.67% 2.10% -
ROE 4.15% 4.23% 3.72% 3.61% 2.08% 2.95% 3.59% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 214.14 225.28 224.51 218.37 205.16 208.13 202.31 3.87%
EPS 4.91 5.12 4.42 4.28 2.45 3.48 4.24 10.30%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.18 1.21 1.19 1.19 1.18 1.18 1.18 0.00%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 122.72 128.92 128.48 124.97 117.41 119.11 115.78 3.96%
EPS 2.81 2.93 2.53 2.46 1.40 1.99 2.43 10.20%
DPS 0.86 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.6763 0.6925 0.681 0.681 0.6753 0.6753 0.6753 0.09%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.53 0.515 0.51 0.585 0.59 0.63 0.76 -
P/RPS 0.25 0.23 0.23 0.27 0.29 0.30 0.38 -24.41%
P/EPS 10.82 10.07 11.52 13.61 24.05 18.10 17.92 -28.62%
EY 9.24 9.93 8.68 7.35 4.16 5.53 5.58 40.09%
DY 2.83 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.45 0.43 0.43 0.49 0.50 0.53 0.64 -20.97%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 28/03/19 11/12/18 28/09/18 28/06/18 29/03/18 11/12/17 -
Price 0.51 0.485 0.47 0.55 0.545 0.595 0.655 -
P/RPS 0.24 0.22 0.21 0.25 0.27 0.29 0.32 -17.49%
P/EPS 10.41 9.48 10.62 12.80 22.21 17.09 15.45 -23.19%
EY 9.61 10.55 9.42 7.81 4.50 5.85 6.47 30.27%
DY 2.94 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.43 0.40 0.39 0.46 0.46 0.50 0.56 -16.18%

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