[LBALUM] QoQ TTM Result on 31-Jul-2023 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- -21.08%
YoY- -40.13%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 955,521 866,783 772,159 756,579 777,777 809,063 846,373 8.43%
PBT 50,567 39,355 32,998 38,651 46,752 63,544 69,709 -19.28%
Tax -14,005 -6,178 -6,182 -6,945 -9,701 -16,639 -17,096 -12.46%
NP 36,562 33,177 26,816 31,706 37,051 46,905 52,613 -21.56%
-
NP to SH 29,263 25,695 22,652 30,632 38,814 49,988 56,693 -35.67%
-
Tax Rate 27.70% 15.70% 18.73% 17.97% 20.75% 26.19% 24.52% -
Total Cost 918,959 833,606 745,343 724,873 740,726 762,158 793,760 10.26%
-
Net Worth 408,759 400,062 391,365 395,713 391,365 387,016 378,319 5.29%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 10,871 10,871 10,871 10,871 10,871 10,871 10,871 0.00%
Div Payout % 37.15% 42.31% 47.99% 35.49% 28.01% 21.75% 19.18% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 408,759 400,062 391,365 395,713 391,365 387,016 378,319 5.29%
NOSH 434,850 434,850 434,850 434,850 434,850 434,850 434,850 0.00%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 3.83% 3.83% 3.47% 4.19% 4.76% 5.80% 6.22% -
ROE 7.16% 6.42% 5.79% 7.74% 9.92% 12.92% 14.99% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 219.74 199.33 177.57 173.99 178.86 186.06 194.64 8.43%
EPS 6.73 5.91 5.21 7.04 8.93 11.50 13.04 -35.68%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.94 0.92 0.90 0.91 0.90 0.89 0.87 5.29%
Adjusted Per Share Value based on latest NOSH - 434,850
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 220.06 199.63 177.83 174.24 179.13 186.33 194.92 8.43%
EPS 6.74 5.92 5.22 7.05 8.94 11.51 13.06 -35.68%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.9414 0.9214 0.9013 0.9114 0.9013 0.8913 0.8713 5.29%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 0.515 0.46 0.47 0.48 0.48 0.575 0.42 -
P/RPS 0.23 0.23 0.26 0.28 0.27 0.31 0.22 3.01%
P/EPS 7.65 7.78 9.02 6.81 5.38 5.00 3.22 78.14%
EY 13.07 12.85 11.08 14.68 18.60 19.99 31.04 -43.85%
DY 4.85 5.43 5.32 5.21 5.21 4.35 5.95 -12.75%
P/NAPS 0.55 0.50 0.52 0.53 0.53 0.65 0.48 9.50%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 26/06/24 27/03/24 06/12/23 27/09/23 28/06/23 29/03/23 06/12/22 -
Price 0.54 0.445 0.465 0.53 0.455 0.50 0.44 -
P/RPS 0.25 0.22 0.26 0.30 0.25 0.27 0.23 5.72%
P/EPS 8.02 7.53 8.93 7.52 5.10 4.35 3.37 78.34%
EY 12.46 13.28 11.20 13.29 19.62 22.99 29.63 -43.90%
DY 4.63 5.62 5.38 4.72 5.49 5.00 5.68 -12.74%
P/NAPS 0.57 0.48 0.52 0.58 0.51 0.56 0.51 7.70%

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