[LBALUM] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 39.29%
YoY- 120.45%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 546,776 458,176 527,197 509,804 476,114 451,860 458,184 12.47%
PBT 23,600 12,992 50,238 44,016 35,906 23,272 6,690 131.20%
Tax -6,286 -3,092 -8,846 -5,878 -8,602 -5,900 -4,141 31.98%
NP 17,314 9,900 41,392 38,137 27,304 17,372 2,549 257.41%
-
NP to SH 19,736 12,164 41,801 38,052 27,318 17,296 3,871 195.34%
-
Tax Rate 26.64% 23.80% 17.61% 13.35% 23.96% 25.35% 61.90% -
Total Cost 529,462 448,276 485,805 471,666 448,810 434,488 455,635 10.49%
-
Net Worth 343,531 334,835 332,971 320,546 305,637 298,183 293,213 11.10%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - 6,212 - - - 2,484 -
Div Payout % - - 14.86% - - - 64.19% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 343,531 334,835 332,971 320,546 305,637 298,183 293,213 11.10%
NOSH 434,850 248,486 248,486 248,486 248,486 248,486 248,486 45.07%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 3.17% 2.16% 7.85% 7.48% 5.73% 3.84% 0.56% -
ROE 5.75% 3.63% 12.55% 11.87% 8.94% 5.80% 1.32% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 125.74 105.36 212.16 205.16 191.61 181.85 184.39 -22.47%
EPS 4.54 2.80 16.82 15.32 11.00 6.96 1.56 103.44%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
NAPS 0.79 0.77 1.34 1.29 1.23 1.20 1.18 -23.41%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 125.93 105.52 121.42 117.41 109.65 104.07 105.52 12.47%
EPS 4.55 2.80 9.63 8.76 6.29 3.98 0.89 195.88%
DPS 0.00 0.00 1.43 0.00 0.00 0.00 0.57 -
NAPS 0.7912 0.7711 0.7669 0.7382 0.7039 0.6867 0.6753 11.10%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.585 0.94 1.20 0.595 0.45 0.40 0.40 -
P/RPS 0.47 0.89 0.57 0.29 0.23 0.22 0.22 65.64%
P/EPS 12.89 33.60 7.13 3.89 4.09 5.75 25.68 -36.76%
EY 7.76 2.98 14.02 25.74 24.43 17.40 3.89 58.26%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.50 -
P/NAPS 0.74 1.22 0.90 0.46 0.37 0.33 0.34 67.70%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 09/12/21 30/09/21 29/06/21 30/03/21 08/12/20 29/09/20 30/06/20 -
Price 0.425 0.575 1.01 0.73 0.615 0.48 0.40 -
P/RPS 0.34 0.55 0.48 0.36 0.32 0.26 0.22 33.56%
P/EPS 9.36 20.56 6.00 4.77 5.59 6.90 25.68 -48.88%
EY 10.68 4.86 16.66 20.98 17.88 14.50 3.89 95.71%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.50 -
P/NAPS 0.54 0.75 0.75 0.57 0.50 0.40 0.34 36.01%

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