[LBALUM] YoY TTM Result on 30-Apr-2018 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -22.54%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 527,197 458,185 532,876 509,790 465,977 444,824 454,461 2.50%
PBT 50,237 6,692 15,453 7,633 25,497 16,310 15,213 22.00%
Tax -8,847 -4,141 -3,315 -1,538 -7,542 -588 -2,024 27.84%
NP 41,390 2,551 12,138 6,095 17,955 15,722 13,189 20.97%
-
NP to SH 41,799 3,870 12,194 6,095 17,955 15,722 13,189 21.17%
-
Tax Rate 17.61% 61.88% 21.45% 20.15% 29.58% 3.61% 13.30% -
Total Cost 485,807 455,634 520,738 503,695 448,022 429,102 441,272 1.61%
-
Net Worth 332,971 293,213 293,638 293,213 295,698 280,789 268,364 3.65%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 6,212 2,484 3,732 2,484 6,212 4,969 4,969 3.78%
Div Payout % 14.86% 64.21% 30.61% 40.77% 34.60% 31.61% 37.68% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 332,971 293,213 293,638 293,213 295,698 280,789 268,364 3.65%
NOSH 248,486 248,486 248,846 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 7.85% 0.56% 2.28% 1.20% 3.85% 3.53% 2.90% -
ROE 12.55% 1.32% 4.15% 2.08% 6.07% 5.60% 4.91% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 212.16 184.39 214.14 205.16 187.53 179.01 182.89 2.50%
EPS 16.82 1.56 4.90 2.45 7.23 6.33 5.31 21.16%
DPS 2.50 1.00 1.50 1.00 2.50 2.00 2.00 3.78%
NAPS 1.34 1.18 1.18 1.18 1.19 1.13 1.08 3.65%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 121.24 105.37 122.54 117.23 107.16 102.29 104.51 2.50%
EPS 9.61 0.89 2.80 1.40 4.13 3.62 3.03 21.19%
DPS 1.43 0.57 0.86 0.57 1.43 1.14 1.14 3.84%
NAPS 0.7657 0.6743 0.6753 0.6743 0.68 0.6457 0.6171 3.65%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.20 0.40 0.53 0.59 0.725 0.53 0.57 -
P/RPS 0.57 0.22 0.25 0.29 0.39 0.30 0.31 10.67%
P/EPS 7.13 25.68 10.82 24.05 10.03 8.38 10.74 -6.59%
EY 14.02 3.89 9.25 4.16 9.97 11.94 9.31 7.05%
DY 2.08 2.50 2.83 1.69 3.45 3.77 3.51 -8.34%
P/NAPS 0.90 0.34 0.45 0.50 0.61 0.47 0.53 9.21%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 30/06/20 27/06/19 28/06/18 30/06/17 23/06/16 26/06/15 -
Price 1.01 0.40 0.51 0.545 0.83 0.55 0.555 -
P/RPS 0.48 0.22 0.24 0.27 0.44 0.31 0.30 8.14%
P/EPS 6.00 25.68 10.41 22.22 11.49 8.69 10.46 -8.83%
EY 16.65 3.89 9.61 4.50 8.71 11.50 9.56 9.67%
DY 2.48 2.50 2.94 1.83 3.01 3.64 3.60 -6.01%
P/NAPS 0.75 0.34 0.43 0.46 0.70 0.49 0.51 6.63%

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