[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2021 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -70.9%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 686,616 627,328 546,776 458,176 527,197 509,804 476,114 27.73%
PBT 51,257 38,778 23,600 12,992 50,238 44,016 35,906 26.86%
Tax -12,739 -8,548 -6,286 -3,092 -8,846 -5,878 -8,602 30.01%
NP 38,518 30,230 17,314 9,900 41,392 38,137 27,304 25.86%
-
NP to SH 41,701 32,881 19,736 12,164 41,801 38,052 27,318 32.67%
-
Tax Rate 24.85% 22.04% 26.64% 23.80% 17.61% 13.35% 23.96% -
Total Cost 648,098 597,097 529,462 448,276 485,805 471,666 448,810 27.84%
-
Net Worth 360,925 347,880 343,531 334,835 332,971 320,546 305,637 11.75%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 10,871 - - - 6,212 - - -
Div Payout % 26.07% - - - 14.86% - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 360,925 347,880 343,531 334,835 332,971 320,546 305,637 11.75%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 45.36%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 5.61% 4.82% 3.17% 2.16% 7.85% 7.48% 5.73% -
ROE 11.55% 9.45% 5.75% 3.63% 12.55% 11.87% 8.94% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 157.90 144.26 125.74 105.36 212.16 205.16 191.61 -12.13%
EPS 9.59 7.56 4.54 2.80 16.82 15.32 11.00 -8.76%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.83 0.80 0.79 0.77 1.34 1.29 1.23 -23.12%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 158.13 144.48 125.93 105.52 121.42 117.41 109.65 27.73%
EPS 9.60 7.57 4.55 2.80 9.63 8.76 6.29 32.66%
DPS 2.50 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.8312 0.8012 0.7912 0.7711 0.7669 0.7382 0.7039 11.75%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.48 0.465 0.585 0.94 1.20 0.595 0.45 -
P/RPS 0.30 0.32 0.47 0.89 0.57 0.29 0.23 19.43%
P/EPS 5.01 6.15 12.89 33.60 7.13 3.89 4.09 14.52%
EY 19.98 16.26 7.76 2.98 14.02 25.74 24.43 -12.57%
DY 5.21 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.58 0.58 0.74 1.22 0.90 0.46 0.37 35.05%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 29/03/22 09/12/21 30/09/21 29/06/21 30/03/21 08/12/20 -
Price 0.425 0.53 0.425 0.575 1.01 0.73 0.615 -
P/RPS 0.27 0.37 0.34 0.55 0.48 0.36 0.32 -10.73%
P/EPS 4.43 7.01 9.36 20.56 6.00 4.77 5.59 -14.39%
EY 22.56 14.27 10.68 4.86 16.66 20.98 17.88 16.81%
DY 5.88 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.51 0.66 0.54 0.75 0.75 0.57 0.50 1.33%

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