[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -86.34%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 444,823 335,661 221,175 107,313 454,461 337,691 221,103 59.43%
PBT 16,308 12,181 6,094 2,001 15,215 12,429 10,128 37.41%
Tax -588 -2,318 -1,445 -199 -2,024 -1,863 -1,564 -47.94%
NP 15,720 9,863 4,649 1,802 13,191 10,566 8,564 49.97%
-
NP to SH 15,720 9,863 4,649 1,802 13,191 10,566 8,564 49.97%
-
Tax Rate 3.61% 19.03% 23.71% 9.95% 13.30% 14.99% 15.44% -
Total Cost 429,103 325,798 216,526 105,511 441,270 327,125 212,539 59.80%
-
Net Worth 280,625 275,819 270,849 270,849 268,364 265,880 268,364 3.02%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 4,966 - - - 4,969 - - -
Div Payout % 31.60% - - - 37.68% - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 280,625 275,819 270,849 270,849 268,364 265,880 268,364 3.02%
NOSH 248,341 248,486 248,486 248,486 248,486 248,486 248,486 -0.03%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 3.53% 2.94% 2.10% 1.68% 2.90% 3.13% 3.87% -
ROE 5.60% 3.58% 1.72% 0.67% 4.92% 3.97% 3.19% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 179.12 135.08 89.01 43.19 182.89 135.90 88.98 59.49%
EPS 6.33 3.97 1.87 0.73 5.31 4.25 3.45 49.92%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.09 1.08 1.07 1.08 3.06%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 102.29 77.19 50.86 24.68 104.51 77.66 50.85 59.42%
EPS 3.62 2.27 1.07 0.41 3.03 2.43 1.97 50.07%
DPS 1.14 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.6453 0.6343 0.6229 0.6229 0.6171 0.6114 0.6171 3.02%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.53 0.48 0.50 0.52 0.57 0.565 0.695 -
P/RPS 0.30 0.36 0.56 1.20 0.31 0.42 0.78 -47.14%
P/EPS 8.37 12.09 26.72 71.71 10.74 13.29 20.17 -44.39%
EY 11.94 8.27 3.74 1.39 9.31 7.53 4.96 79.71%
DY 3.77 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.47 0.43 0.46 0.48 0.53 0.53 0.64 -18.61%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 25/03/16 10/12/15 29/09/15 26/06/15 27/03/15 05/12/14 -
Price 0.55 0.50 0.49 0.515 0.555 0.58 0.575 -
P/RPS 0.31 0.37 0.55 1.19 0.30 0.43 0.65 -38.98%
P/EPS 8.69 12.60 26.19 71.02 10.45 13.64 16.68 -35.27%
EY 11.51 7.94 3.82 1.41 9.56 7.33 5.99 54.62%
DY 3.64 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.49 0.45 0.45 0.47 0.51 0.54 0.53 -5.10%

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