[LBALUM] QoQ TTM 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- -36.17%
YoY- -64.92%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 537,372 521,019 509,790 512,413 489,369 480,713 465,977 9.94%
PBT 8,518 6,800 7,633 13,318 18,288 23,093 25,497 -51.75%
Tax -2,235 -1,632 -1,538 -5,449 -5,959 -6,658 -7,542 -55.45%
NP 6,283 5,168 6,095 7,869 12,329 16,435 17,955 -50.24%
-
NP to SH 6,328 5,168 6,095 7,869 12,329 16,435 17,955 -50.01%
-
Tax Rate 26.24% 24.00% 20.15% 40.91% 32.58% 28.83% 29.58% -
Total Cost 531,089 515,851 503,695 504,544 477,040 464,278 448,022 11.97%
-
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 2,484 2,484 6,212 6,212 6,212 6,212 -45.63%
Div Payout % 39.27% 48.08% 40.77% 78.94% 50.39% 37.80% 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 1.17% 0.99% 1.20% 1.54% 2.52% 3.42% 3.85% -
ROE 2.14% 1.75% 2.08% 2.68% 4.20% 5.51% 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 216.26 209.68 205.16 206.21 196.94 193.46 187.53 9.94%
EPS 2.55 2.08 2.45 3.17 4.96 6.61 7.23 -49.98%
DPS 1.00 1.00 1.00 2.50 2.50 2.50 2.50 -45.62%
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 123.58 119.82 117.23 117.84 112.54 110.55 107.16 9.94%
EPS 1.46 1.19 1.40 1.81 2.84 3.78 4.13 -49.90%
DPS 0.57 0.57 0.57 1.43 1.43 1.43 1.43 -45.74%
NAPS 0.68 0.68 0.6743 0.6743 0.6743 0.6857 0.68 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 0.24 0.28 0.29 0.31 0.39 0.40 0.39 -27.58%
P/EPS 20.03 28.13 24.05 19.89 15.32 11.79 10.03 58.38%
EY 4.99 3.56 4.16 5.03 6.53 8.48 9.97 -36.88%
DY 1.96 1.71 1.69 3.97 3.29 3.21 3.45 -31.33%
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 0.83 -
P/RPS 0.22 0.26 0.27 0.29 0.33 0.42 0.44 -36.92%
P/EPS 18.46 26.44 22.22 18.79 13.20 12.32 11.49 37.05%
EY 5.42 3.78 4.50 5.32 7.58 8.12 8.71 -27.04%
DY 2.13 1.82 1.83 4.20 3.82 3.07 3.01 -20.53%
P/NAPS 0.39 0.46 0.46 0.50 0.56 0.68 0.70 -32.21%

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