[LBALUM] YoY TTM Result on 31-Jul-2015 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -26.32%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 521,019 480,713 447,200 451,745 419,277 399,170 368,084 5.95%
PBT 6,800 23,093 20,774 11,183 24,966 20,927 9,224 -4.95%
Tax -1,632 -6,658 -1,737 -1,465 -2,935 -1,526 -1,220 4.96%
NP 5,168 16,435 19,037 9,718 22,031 19,401 8,004 -7.02%
-
NP to SH 5,168 16,435 19,037 9,718 22,031 19,389 8,225 -7.44%
-
Tax Rate 24.00% 28.83% 8.36% 13.10% 11.76% 7.29% 13.23% -
Total Cost 515,851 464,278 428,163 442,027 397,246 379,769 360,080 6.17%
-
Net Worth 295,698 298,183 285,758 270,849 263,395 246,001 231,091 4.19%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 2,484 6,212 4,969 4,969 4,969 - 4,415 -9.13%
Div Payout % 48.08% 37.80% 26.11% 51.14% 22.56% - 53.69% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 295,698 298,183 285,758 270,849 263,395 246,001 231,091 4.19%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 0.99% 3.42% 4.26% 2.15% 5.25% 4.86% 2.17% -
ROE 1.75% 5.51% 6.66% 3.59% 8.36% 7.88% 3.56% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 209.68 193.46 179.97 181.80 168.73 160.64 148.13 5.95%
EPS 2.08 6.61 7.66 3.91 8.87 7.80 3.31 -7.44%
DPS 1.00 2.50 2.00 2.00 2.00 0.00 1.75 -8.90%
NAPS 1.19 1.20 1.15 1.09 1.06 0.99 0.93 4.19%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 119.99 110.71 102.99 104.04 96.56 91.93 84.77 5.95%
EPS 1.19 3.79 4.38 2.24 5.07 4.47 1.89 -7.41%
DPS 0.57 1.43 1.14 1.14 1.14 0.00 1.02 -9.23%
NAPS 0.681 0.6867 0.6581 0.6238 0.6066 0.5666 0.5322 4.19%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.585 0.78 0.60 0.52 0.755 0.49 0.35 -
P/RPS 0.28 0.40 0.33 0.29 0.45 0.31 0.24 2.60%
P/EPS 28.13 11.79 7.83 13.30 8.52 6.28 10.57 17.71%
EY 3.56 8.48 12.77 7.52 11.74 15.92 9.46 -15.02%
DY 1.71 3.21 3.33 3.85 2.65 0.00 5.00 -16.36%
P/NAPS 0.49 0.65 0.52 0.48 0.71 0.49 0.38 4.32%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 29/09/17 29/09/16 29/09/15 23/09/14 27/09/13 25/09/12 -
Price 0.55 0.815 0.71 0.515 0.82 0.515 0.35 -
P/RPS 0.26 0.42 0.39 0.28 0.49 0.32 0.24 1.34%
P/EPS 26.44 12.32 9.27 13.17 9.25 6.60 10.57 16.50%
EY 3.78 8.12 10.79 7.59 10.81 15.15 9.46 -14.17%
DY 1.82 3.07 2.82 3.88 2.44 0.00 5.00 -15.49%
P/NAPS 0.46 0.68 0.62 0.47 0.77 0.52 0.38 3.23%

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