[LBALUM] YoY TTM Result on 31-Jan-2015 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- -14.67%
YoY- -23.68%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 512,413 450,603 452,431 444,363 407,199 388,146 359,213 6.09%
PBT 13,318 23,787 14,966 18,786 23,668 14,271 12,690 0.80%
Tax -5,449 -1,355 -2,479 -2,044 -1,731 -2,578 -2,958 10.70%
NP 7,869 22,432 12,487 16,742 21,937 11,693 9,732 -3.47%
-
NP to SH 7,869 22,432 12,487 16,742 21,937 11,902 10,472 -4.64%
-
Tax Rate 40.91% 5.70% 16.56% 10.88% 7.31% 18.06% 23.31% -
Total Cost 504,544 428,171 439,944 427,621 385,262 376,453 349,481 6.30%
-
Net Worth 293,213 293,213 275,819 265,880 253,455 233,576 210,622 5.66%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 6,212 4,969 4,969 4,969 - 4,415 4,324 6.21%
Div Payout % 78.94% 22.15% 39.80% 29.68% - 37.10% 41.30% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 293,213 293,213 275,819 265,880 253,455 233,576 210,622 5.66%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 1.54% 4.98% 2.76% 3.77% 5.39% 3.01% 2.71% -
ROE 2.68% 7.65% 4.53% 6.30% 8.66% 5.10% 4.97% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 206.21 181.34 182.08 178.83 163.87 156.20 144.97 6.04%
EPS 3.17 9.03 5.03 6.74 8.83 4.79 4.23 -4.68%
DPS 2.50 2.00 2.00 2.00 0.00 1.75 1.75 6.11%
NAPS 1.18 1.18 1.11 1.07 1.02 0.94 0.85 5.61%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 117.84 103.62 104.04 102.19 93.64 89.26 82.61 6.09%
EPS 1.81 5.16 2.87 3.85 5.04 2.74 2.41 -4.65%
DPS 1.43 1.14 1.14 1.14 0.00 1.02 0.99 6.31%
NAPS 0.6743 0.6743 0.6343 0.6114 0.5829 0.5371 0.4844 5.66%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.63 0.655 0.48 0.565 0.57 0.35 0.39 -
P/RPS 0.31 0.36 0.26 0.32 0.35 0.22 0.27 2.32%
P/EPS 19.89 7.26 9.55 8.39 6.46 7.31 9.23 13.63%
EY 5.03 13.78 10.47 11.92 15.49 13.69 10.84 -12.00%
DY 3.97 3.05 4.17 3.54 0.00 5.00 4.49 -2.02%
P/NAPS 0.53 0.56 0.43 0.53 0.56 0.37 0.46 2.38%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 30/03/17 25/03/16 27/03/15 21/03/14 29/03/13 28/03/12 -
Price 0.595 0.725 0.50 0.58 0.615 0.35 0.39 -
P/RPS 0.29 0.40 0.27 0.32 0.38 0.22 0.27 1.19%
P/EPS 18.79 8.03 9.95 8.61 6.97 7.31 9.23 12.56%
EY 5.32 12.45 10.05 11.62 14.35 13.69 10.84 -11.17%
DY 4.20 2.76 4.00 3.45 0.00 5.00 4.49 -1.10%
P/NAPS 0.50 0.61 0.45 0.54 0.60 0.37 0.46 1.39%

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