[LBALUM] QoQ Cumulative 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- 23.38%
YoY- -33.56%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 221,175 107,313 454,461 337,691 221,103 110,029 416,358 -34.33%
PBT 6,094 2,001 15,215 12,429 10,128 6,031 24,943 -60.81%
Tax -1,445 -199 -2,024 -1,863 -1,564 -758 -2,863 -36.52%
NP 4,649 1,802 13,191 10,566 8,564 5,273 22,080 -64.50%
-
NP to SH 4,649 1,802 13,191 10,566 8,564 5,273 22,080 -64.50%
-
Tax Rate 23.71% 9.95% 13.30% 14.99% 15.44% 12.57% 11.48% -
Total Cost 216,526 105,511 441,270 327,125 212,539 104,756 394,278 -32.86%
-
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 1.72% 0.67% 4.92% 3.97% 3.19% 2.00% 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 89.01 43.19 182.89 135.90 88.98 44.28 167.56 -34.33%
EPS 1.87 0.73 5.31 4.25 3.45 2.12 8.89 -64.53%
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 50.94 24.71 104.67 77.77 50.92 25.34 95.89 -34.33%
EPS 1.07 0.42 3.04 2.43 1.97 1.21 5.09 -64.54%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 1.14 -
NAPS 0.6238 0.6238 0.6181 0.6123 0.6181 0.6066 0.5952 3.16%
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 0.56 1.20 0.31 0.42 0.78 1.71 0.40 25.06%
P/EPS 26.72 71.71 10.74 13.29 20.17 35.58 7.54 131.90%
EY 3.74 1.39 9.31 7.53 4.96 2.81 13.26 -56.89%
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 0.55 1.19 0.30 0.43 0.65 1.85 0.42 19.63%
P/EPS 26.19 71.02 10.45 13.64 16.68 38.64 7.99 120.18%
EY 3.82 1.41 9.56 7.33 5.99 2.59 12.52 -54.58%
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