[LBALUM] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 2.12%
YoY- 79.64%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 489,369 480,713 465,977 450,603 451,617 447,200 444,824 6.55%
PBT 18,288 23,093 25,497 23,787 23,793 20,774 16,310 7.90%
Tax -5,959 -6,658 -7,542 -1,355 -1,826 -1,737 -588 366.33%
NP 12,329 16,435 17,955 22,432 21,967 19,037 15,722 -14.92%
-
NP to SH 12,329 16,435 17,955 22,432 21,967 19,037 15,722 -14.92%
-
Tax Rate 32.58% 28.83% 29.58% 5.70% 7.67% 8.36% 3.61% -
Total Cost 477,040 464,278 448,022 428,171 429,650 428,163 429,102 7.29%
-
Net Worth 293,213 298,183 295,698 293,213 285,758 285,758 280,789 2.92%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 6,212 6,212 6,212 4,969 4,969 4,969 4,969 16.00%
Div Payout % 50.39% 37.80% 34.60% 22.15% 22.62% 26.11% 31.61% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 293,213 298,183 295,698 293,213 285,758 285,758 280,789 2.92%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 2.52% 3.42% 3.85% 4.98% 4.86% 4.26% 3.53% -
ROE 4.20% 5.51% 6.07% 7.65% 7.69% 6.66% 5.60% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 196.94 193.46 187.53 181.34 181.75 179.97 179.01 6.55%
EPS 4.96 6.61 7.23 9.03 8.84 7.66 6.33 -14.96%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 2.00 15.99%
NAPS 1.18 1.20 1.19 1.18 1.15 1.15 1.13 2.92%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 112.54 110.55 107.16 103.62 103.86 102.84 102.29 6.55%
EPS 2.84 3.78 4.13 5.16 5.05 4.38 3.62 -14.89%
DPS 1.43 1.43 1.43 1.14 1.14 1.14 1.14 16.26%
NAPS 0.6743 0.6857 0.68 0.6743 0.6571 0.6571 0.6457 2.92%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.76 0.78 0.725 0.655 0.625 0.60 0.53 -
P/RPS 0.39 0.40 0.39 0.36 0.34 0.33 0.30 19.05%
P/EPS 15.32 11.79 10.03 7.26 7.07 7.83 8.38 49.34%
EY 6.53 8.48 9.97 13.78 14.14 12.77 11.94 -33.05%
DY 3.29 3.21 3.45 3.05 3.20 3.33 3.77 -8.65%
P/NAPS 0.64 0.65 0.61 0.56 0.54 0.52 0.47 22.78%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 11/12/17 29/09/17 30/06/17 30/03/17 08/12/16 29/09/16 23/06/16 -
Price 0.655 0.815 0.83 0.725 0.585 0.71 0.55 -
P/RPS 0.33 0.42 0.44 0.40 0.32 0.39 0.31 4.24%
P/EPS 13.20 12.32 11.49 8.03 6.62 9.27 8.69 32.03%
EY 7.58 8.12 8.71 12.45 15.11 10.79 11.50 -24.20%
DY 3.82 3.07 3.01 2.76 3.42 2.82 3.64 3.26%
P/NAPS 0.56 0.68 0.70 0.61 0.51 0.62 0.49 9.28%

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