[LBALUM] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 11.7%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 527,197 382,353 238,057 112,965 458,184 382,142 256,793 61.60%
PBT 50,238 33,012 17,953 5,818 6,690 15,450 10,079 192.07%
Tax -8,846 -4,409 -4,301 -1,475 -4,141 -3,735 -2,403 138.60%
NP 41,392 28,603 13,652 4,343 2,549 11,715 7,676 207.82%
-
NP to SH 41,801 28,539 13,659 4,324 3,871 12,946 8,674 185.57%
-
Tax Rate 17.61% 13.36% 23.96% 25.35% 61.90% 24.17% 23.84% -
Total Cost 485,805 353,750 224,405 108,622 455,635 370,427 249,117 56.15%
-
Net Worth 332,971 320,546 305,637 298,183 293,213 303,152 298,183 7.64%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 6,212 - - - 2,484 - - -
Div Payout % 14.86% - - - 64.19% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 332,971 320,546 305,637 298,183 293,213 303,152 298,183 7.64%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 7.85% 7.48% 5.73% 3.84% 0.56% 3.07% 2.99% -
ROE 12.55% 8.90% 4.47% 1.45% 1.32% 4.27% 2.91% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 212.16 153.87 95.80 45.46 184.39 153.79 103.34 61.60%
EPS 16.82 11.49 5.50 1.74 1.56 5.21 3.49 185.59%
DPS 2.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.34 1.29 1.23 1.20 1.18 1.22 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 121.24 87.93 54.74 25.98 105.37 87.88 59.05 61.61%
EPS 9.61 6.56 3.14 0.99 0.89 2.98 1.99 185.97%
DPS 1.43 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.7657 0.7371 0.7029 0.6857 0.6743 0.6971 0.6857 7.64%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.20 0.595 0.45 0.40 0.40 0.51 0.49 -
P/RPS 0.57 0.39 0.47 0.88 0.22 0.33 0.47 13.73%
P/EPS 7.13 5.18 8.19 22.99 25.68 9.79 14.04 -36.37%
EY 14.02 19.30 12.22 4.35 3.89 10.22 7.12 57.16%
DY 2.08 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.90 0.46 0.37 0.33 0.34 0.42 0.41 68.98%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/06/21 30/03/21 08/12/20 29/09/20 30/06/20 26/03/20 05/12/19 -
Price 1.01 0.73 0.615 0.48 0.40 0.33 0.47 -
P/RPS 0.48 0.47 0.64 1.06 0.22 0.21 0.45 4.40%
P/EPS 6.00 6.36 11.19 27.58 25.68 6.33 13.46 -41.67%
EY 16.66 15.73 8.94 3.63 3.89 15.79 7.43 71.39%
DY 2.48 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.75 0.57 0.50 0.40 0.34 0.27 0.39 54.70%

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