[LBALUM] QoQ TTM 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- -3.07%
YoY- 1022.95%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 686,616 615,340 562,528 528,776 527,197 458,395 439,448 34.75%
PBT 51,257 46,310 44,085 47,667 50,237 24,251 14,565 131.89%
Tax -12,739 -10,848 -7,688 -8,145 -8,847 -4,816 -6,040 64.68%
NP 38,518 35,462 36,397 39,522 41,390 19,435 8,525 174.06%
-
NP to SH 41,701 37,923 38,010 40,516 41,799 19,462 8,853 181.79%
-
Tax Rate 24.85% 23.42% 17.44% 17.09% 17.61% 19.86% 41.47% -
Total Cost 648,098 579,878 526,131 489,254 485,807 438,960 430,923 31.36%
-
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 6,212 6,212 6,212 2,484 2,484 168.27%
Div Payout % 26.07% 16.38% 16.34% 15.33% 14.86% 12.77% 28.07% -
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% 5.76% 6.47% 7.47% 7.85% 4.24% 1.94% -
ROE 11.55% 10.90% 11.06% 12.10% 12.55% 6.07% 2.90% -
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 157.90 141.51 129.36 121.60 212.16 184.48 176.85 -7.29%
EPS 9.59 8.72 8.74 9.32 16.82 7.83 3.56 93.95%
DPS 2.50 1.43 1.43 1.43 2.50 1.00 1.00 84.51%
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 158.13 141.72 129.55 121.78 121.42 105.57 101.21 34.75%
EPS 9.60 8.73 8.75 9.33 9.63 4.48 2.04 181.61%
DPS 2.50 1.43 1.43 1.43 1.43 0.57 0.57 168.67%
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 0.33 0.45 0.77 0.57 0.32 0.25 12.96%
P/EPS 5.01 5.33 6.69 10.09 7.13 7.60 12.63 -46.10%
EY 19.98 18.75 14.94 9.91 14.02 13.16 7.92 85.63%
DY 5.21 3.07 2.44 1.52 2.08 1.68 2.22 76.87%
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 0.33 0.47 0.48 0.40 0.35 -15.92%
P/EPS 4.43 6.08 4.86 6.17 6.00 9.32 17.26 -59.71%
EY 22.56 16.45 20.57 16.20 16.65 10.73 5.79 148.23%
DY 5.88 2.70 3.36 2.48 2.48 1.37 1.63 135.76%
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