[LBALUM] YoY Annualized Quarter Result on 31-Jan-2016 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 41.44%
YoY- -6.65%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 559,788 517,168 455,253 447,548 450,254 412,914 390,973 6.16%
PBT 16,209 9,970 26,209 16,241 16,572 24,780 17,477 -1.24%
Tax -3,561 -1,321 -4,112 -3,090 -2,484 -3,576 -2,898 3.49%
NP 12,648 8,649 22,097 13,150 14,088 21,204 14,578 -2.33%
-
NP to SH 12,710 8,649 22,097 13,150 14,088 21,204 14,857 -2.56%
-
Tax Rate 21.97% 13.25% 15.69% 19.03% 14.99% 14.43% 16.58% -
Total Cost 547,140 508,518 433,156 434,397 436,166 391,710 376,394 6.42%
-
Net Worth 300,668 293,213 293,213 275,819 265,880 253,455 233,576 4.29%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 300,668 293,213 293,213 275,819 265,880 253,455 233,576 4.29%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 2.26% 1.67% 4.85% 2.94% 3.13% 5.14% 3.73% -
ROE 4.23% 2.95% 7.54% 4.77% 5.30% 8.37% 6.36% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 225.28 208.13 183.21 180.11 181.20 166.17 157.34 6.16%
EPS 5.12 3.48 8.89 5.29 5.67 8.53 5.87 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.18 1.11 1.07 1.02 0.94 4.29%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 128.92 119.11 104.85 103.07 103.70 95.10 90.04 6.16%
EPS 2.93 1.99 5.09 3.03 3.24 4.88 3.42 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6925 0.6753 0.6753 0.6352 0.6123 0.5837 0.5379 4.29%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.515 0.63 0.655 0.48 0.565 0.57 0.35 -
P/RPS 0.23 0.30 0.36 0.27 0.31 0.34 0.22 0.74%
P/EPS 10.07 18.10 7.37 9.07 9.97 6.68 5.85 9.46%
EY 9.93 5.53 13.58 11.03 10.03 14.97 17.08 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.56 0.43 0.53 0.56 0.37 2.53%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 29/03/18 30/03/17 25/03/16 27/03/15 21/03/14 29/03/13 -
Price 0.485 0.595 0.725 0.50 0.58 0.615 0.35 -
P/RPS 0.22 0.29 0.40 0.28 0.32 0.37 0.22 0.00%
P/EPS 9.48 17.09 8.15 9.45 10.23 7.21 5.85 8.37%
EY 10.55 5.85 12.27 10.58 9.78 13.88 17.08 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.61 0.45 0.54 0.60 0.37 1.30%

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