[LBALUM] QoQ TTM 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- 119.84%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 562,528 528,776 527,197 458,395 439,448 444,340 458,185 14.61%
PBT 44,085 47,667 50,237 24,251 14,565 6,831 6,692 250.21%
Tax -7,688 -8,145 -8,847 -4,816 -6,040 -4,521 -4,141 50.88%
NP 36,397 39,522 41,390 19,435 8,525 2,310 2,551 485.41%
-
NP to SH 38,010 40,516 41,799 19,462 8,853 3,608 3,870 356.72%
-
Tax Rate 17.44% 17.09% 17.61% 19.86% 41.47% 66.18% 61.88% -
Total Cost 526,131 489,254 485,807 438,960 430,923 442,030 455,634 10.03%
-
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 6,212 6,212 2,484 2,484 2,484 2,484 83.93%
Div Payout % 16.34% 15.33% 14.86% 12.77% 28.07% 68.87% 64.21% -
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 6.47% 7.47% 7.85% 4.24% 1.94% 0.52% 0.56% -
ROE 11.06% 12.10% 12.55% 6.07% 2.90% 1.21% 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 129.36 121.60 212.16 184.48 176.85 178.82 184.39 -20.99%
EPS 8.74 9.32 16.82 7.83 3.56 1.45 1.56 214.45%
DPS 1.43 1.43 2.50 1.00 1.00 1.00 1.00 26.84%
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 129.36 121.60 121.24 105.41 101.06 102.18 105.37 14.61%
EPS 8.74 9.32 9.61 4.48 2.04 0.83 0.89 356.67%
DPS 1.43 1.43 1.43 0.57 0.57 0.57 0.57 84.32%
NAPS 0.79 0.77 0.7657 0.7371 0.7029 0.6857 0.6743 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 0.45 0.77 0.57 0.32 0.25 0.22 0.22 60.92%
P/EPS 6.69 10.09 7.13 7.60 12.63 27.55 25.68 -59.10%
EY 14.94 9.91 14.02 13.16 7.92 3.63 3.89 144.64%
DY 2.44 1.52 2.08 1.68 2.22 2.50 2.50 -1.60%
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 0.33 0.47 0.48 0.40 0.35 0.27 0.22 30.94%
P/EPS 4.86 6.17 6.00 9.32 17.26 33.06 25.68 -66.93%
EY 20.57 16.20 16.65 10.73 5.79 3.02 3.89 202.60%
DY 3.36 2.48 2.48 1.37 1.63 2.08 2.50 21.72%
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