[LBALUM] QoQ Cumulative 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- -92.73%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 686,616 470,496 273,388 114,544 527,197 382,353 238,057 103.01%
PBT 51,257 29,084 11,800 3,248 50,238 33,012 17,953 101.64%
Tax -12,739 -6,411 -3,143 -773 -8,846 -4,409 -4,301 106.65%
NP 38,518 22,673 8,657 2,475 41,392 28,603 13,652 100.04%
-
NP to SH 41,701 24,661 9,868 3,041 41,801 28,539 13,659 110.88%
-
Tax Rate 24.85% 22.04% 26.64% 23.80% 17.61% 13.36% 23.96% -
Total Cost 648,098 447,823 264,731 112,069 485,805 353,750 224,405 103.19%
-
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% 7.09% 2.87% 0.91% 12.55% 8.90% 4.47% -
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 157.90 108.20 62.87 26.34 212.16 153.87 95.80 39.66%
EPS 9.59 5.67 2.27 0.70 16.82 11.49 5.50 45.01%
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 157.90 108.20 62.87 26.34 121.24 87.93 54.74 103.03%
EPS 9.59 5.67 2.27 0.70 9.61 6.56 3.14 110.93%
DPS 2.50 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.83 0.80 0.79 0.77 0.7657 0.7371 0.7029 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 0.43 0.93 3.57 0.57 0.39 0.47 -25.92%
P/EPS 5.01 8.20 25.78 134.42 7.13 5.18 8.19 -28.00%
EY 19.98 12.20 3.88 0.74 14.02 19.30 12.22 38.91%
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 0.49 0.68 2.18 0.48 0.47 0.64 -43.83%
P/EPS 4.43 9.35 18.73 82.22 6.00 6.36 11.19 -46.17%
EY 22.56 10.70 5.34 1.22 16.66 15.73 8.94 85.66%
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