Highlights

[LBALUM] YoY Quarter Result on 2020-01-31 [#3]

Stock [LBALUM]: LB ALUMINIUM BHD
Announcement Date 26-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     4.48%    YoY -     5.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 125,349 140,900 136,516 113,472 114,486 116,588 96,618 4.43%
  YoY % -11.04% 3.21% 20.31% -0.89% -1.80% 20.67% -
  Horiz. % 129.74% 145.83% 141.29% 117.44% 118.49% 120.67% 100.00%
PBT 5,373 4,904 1,111 6,081 6,087 2,301 6,059 -1.98%
  YoY % 9.56% 341.40% -81.73% -0.10% 164.54% -62.02% -
  Horiz. % 88.68% 80.94% 18.34% 100.36% 100.46% 37.98% 100.00%
Tax -1,332 -874 108 -402 -873 -299 -1,178 2.07%
  YoY % -52.40% -909.26% 126.87% 53.95% -191.97% 74.62% -
  Horiz. % 113.07% 74.19% -9.17% 34.13% 74.11% 25.38% 100.00%
NP 4,041 4,030 1,219 5,679 5,214 2,002 4,881 -3.10%
  YoY % 0.27% 230.60% -78.53% 8.92% 160.44% -58.98% -
  Horiz. % 82.79% 82.57% 24.97% 116.35% 106.82% 41.02% 100.00%
NP to SH 4,271 4,032 1,219 5,679 5,214 2,002 4,881 -2.20%
  YoY % 5.93% 230.76% -78.53% 8.92% 160.44% -58.98% -
  Horiz. % 87.50% 82.61% 24.97% 116.35% 106.82% 41.02% 100.00%
Tax Rate 24.79 % 17.82 % -9.72 % 6.61 % 14.34 % 12.99 % 19.44 % 4.13%
  YoY % 39.11% 283.33% -247.05% -53.91% 10.39% -33.18% -
  Horiz. % 127.52% 91.67% -50.00% 34.00% 73.77% 66.82% 100.00%
Total Cost 121,308 136,870 135,297 107,793 109,272 114,586 91,737 4.76%
  YoY % -11.37% 1.16% 25.52% -1.35% -4.64% 24.91% -
  Horiz. % 132.23% 149.20% 147.48% 117.50% 119.11% 124.91% 100.00%
Net Worth 303,152 300,668 293,213 293,213 275,819 265,880 253,455 3.03%
  YoY % 0.83% 2.54% 0.00% 6.31% 3.74% 4.90% -
  Horiz. % 119.61% 118.63% 115.69% 115.69% 108.82% 104.90% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 303,152 300,668 293,213 293,213 275,819 265,880 253,455 3.03%
  YoY % 0.83% 2.54% 0.00% 6.31% 3.74% 4.90% -
  Horiz. % 119.61% 118.63% 115.69% 115.69% 108.82% 104.90% 100.00%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 3.22 % 2.86 % 0.89 % 5.00 % 4.55 % 1.72 % 5.05 % -7.22%
  YoY % 12.59% 221.35% -82.20% 9.89% 164.53% -65.94% -
  Horiz. % 63.76% 56.63% 17.62% 99.01% 90.10% 34.06% 100.00%
ROE 1.41 % 1.34 % 0.42 % 1.94 % 1.89 % 0.75 % 1.93 % -5.10%
  YoY % 5.22% 219.05% -78.35% 2.65% 152.00% -61.14% -
  Horiz. % 73.06% 69.43% 21.76% 100.52% 97.93% 38.86% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 50.45 56.70 54.94 45.67 46.07 46.92 38.88 4.44%
  YoY % -11.02% 3.20% 20.30% -0.87% -1.81% 20.68% -
  Horiz. % 129.76% 145.83% 141.31% 117.46% 118.49% 120.68% 100.00%
EPS 1.72 1.62 0.49 2.29 2.10 0.81 1.96 -2.15%
  YoY % 6.17% 230.61% -78.60% 9.05% 159.26% -58.67% -
  Horiz. % 87.76% 82.65% 25.00% 116.84% 107.14% 41.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2200 1.2100 1.1800 1.1800 1.1100 1.0700 1.0200 3.03%
  YoY % 0.83% 2.54% 0.00% 6.31% 3.74% 4.90% -
  Horiz. % 119.61% 118.63% 115.69% 115.69% 108.82% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 50.45 56.70 54.94 45.67 46.07 46.92 38.88 4.44%
  YoY % -11.02% 3.20% 20.30% -0.87% -1.81% 20.68% -
  Horiz. % 129.76% 145.83% 141.31% 117.46% 118.49% 120.68% 100.00%
EPS 1.72 1.62 0.49 2.29 2.10 0.81 1.96 -2.15%
  YoY % 6.17% 230.61% -78.60% 9.05% 159.26% -58.67% -
  Horiz. % 87.76% 82.65% 25.00% 116.84% 107.14% 41.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2200 1.2100 1.1800 1.1800 1.1100 1.0700 1.0200 3.03%
  YoY % 0.83% 2.54% 0.00% 6.31% 3.74% 4.90% -
  Horiz. % 119.61% 118.63% 115.69% 115.69% 108.82% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.5100 0.5150 0.6300 0.6550 0.4800 0.5650 0.5700 -
P/RPS 1.01 0.91 1.15 1.43 1.04 1.20 1.47 -6.06%
  YoY % 10.99% -20.87% -19.58% 37.50% -13.33% -18.37% -
  Horiz. % 68.71% 61.90% 78.23% 97.28% 70.75% 81.63% 100.00%
P/EPS 29.67 31.74 128.42 28.66 22.88 70.13 29.02 0.37%
  YoY % -6.52% -75.28% 348.08% 25.26% -67.37% 141.66% -
  Horiz. % 102.24% 109.37% 442.52% 98.76% 78.84% 241.66% 100.00%
EY 3.37 3.15 0.78 3.49 4.37 1.43 3.45 -0.39%
  YoY % 6.98% 303.85% -77.65% -20.14% 205.59% -58.55% -
  Horiz. % 97.68% 91.30% 22.61% 101.16% 126.67% 41.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.43 0.53 0.56 0.43 0.53 0.56 -4.68%
  YoY % -2.33% -18.87% -5.36% 30.23% -18.87% -5.36% -
  Horiz. % 75.00% 76.79% 94.64% 100.00% 76.79% 94.64% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 28/03/19 29/03/18 30/03/17 25/03/16 27/03/15 21/03/14 -
Price 0.3300 0.4850 0.5950 0.7250 0.5000 0.5800 0.6150 -
P/RPS 0.65 0.86 1.08 1.59 1.09 1.24 1.58 -13.75%
  YoY % -24.42% -20.37% -32.08% 45.87% -12.10% -21.52% -
  Horiz. % 41.14% 54.43% 68.35% 100.63% 68.99% 78.48% 100.00%
P/EPS 19.20 29.89 121.29 31.72 23.83 71.99 31.31 -7.82%
  YoY % -35.76% -75.36% 282.38% 33.11% -66.90% 129.93% -
  Horiz. % 61.32% 95.46% 387.38% 101.31% 76.11% 229.93% 100.00%
EY 5.21 3.35 0.82 3.15 4.20 1.39 3.19 8.52%
  YoY % 55.52% 308.54% -73.97% -25.00% 202.16% -56.43% -
  Horiz. % 163.32% 105.02% 25.71% 98.75% 131.66% 43.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.40 0.50 0.61 0.45 0.54 0.60 -12.46%
  YoY % -32.50% -20.00% -18.03% 35.56% -16.67% -10.00% -
  Horiz. % 45.00% 66.67% 83.33% 101.67% 75.00% 90.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers