[LBALUM] QoQ TTM Result on 31-Oct-2022 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
06-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 10.8%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 756,579 777,777 809,063 846,373 799,128 686,616 615,340 14.81%
PBT 38,651 46,752 63,544 69,709 63,235 51,257 46,310 -11.38%
Tax -6,945 -9,701 -16,639 -17,096 -15,480 -12,739 -10,848 -25.77%
NP 31,706 37,051 46,905 52,613 47,755 38,518 35,462 -7.21%
-
NP to SH 30,632 38,814 49,988 56,693 51,166 41,701 37,923 -13.30%
-
Tax Rate 17.97% 20.75% 26.19% 24.52% 24.48% 24.85% 23.42% -
Total Cost 724,873 740,726 762,158 793,760 751,373 648,098 579,878 16.08%
-
Net Worth 395,713 391,365 387,016 378,319 373,971 360,925 347,880 8.99%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 10,871 10,871 10,871 10,871 10,871 10,871 6,212 45.36%
Div Payout % 35.49% 28.01% 21.75% 19.18% 21.25% 26.07% 16.38% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 395,713 391,365 387,016 378,319 373,971 360,925 347,880 8.99%
NOSH 434,850 434,850 434,850 434,850 434,850 434,850 434,850 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 4.19% 4.76% 5.80% 6.22% 5.98% 5.61% 5.76% -
ROE 7.74% 9.92% 12.92% 14.99% 13.68% 11.55% 10.90% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 173.99 178.86 186.06 194.64 183.77 157.90 141.51 14.81%
EPS 7.04 8.93 11.50 13.04 11.77 9.59 8.72 -13.33%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 1.43 45.27%
NAPS 0.91 0.90 0.89 0.87 0.86 0.83 0.80 8.99%
Adjusted Per Share Value based on latest NOSH - 434,850
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 173.99 178.86 186.06 194.64 183.77 157.90 141.51 14.81%
EPS 7.04 8.93 11.50 13.04 11.77 9.59 8.72 -13.33%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 1.43 45.27%
NAPS 0.91 0.90 0.89 0.87 0.86 0.83 0.80 8.99%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.48 0.48 0.575 0.42 0.44 0.48 0.465 -
P/RPS 0.28 0.27 0.31 0.22 0.24 0.30 0.33 -10.40%
P/EPS 6.81 5.38 5.00 3.22 3.74 5.01 5.33 17.79%
EY 14.68 18.60 19.99 31.04 26.74 19.98 18.75 -15.09%
DY 5.21 5.21 4.35 5.95 5.68 5.21 3.07 42.41%
P/NAPS 0.53 0.53 0.65 0.48 0.51 0.58 0.58 -5.84%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 29/03/23 06/12/22 27/09/22 28/06/22 29/03/22 -
Price 0.53 0.455 0.50 0.44 0.475 0.425 0.53 -
P/RPS 0.30 0.25 0.27 0.23 0.26 0.27 0.37 -13.08%
P/EPS 7.52 5.10 4.35 3.37 4.04 4.43 6.08 15.26%
EY 13.29 19.62 22.99 29.63 24.77 22.56 16.45 -13.28%
DY 4.72 5.49 5.00 5.68 5.26 5.88 2.70 45.26%
P/NAPS 0.58 0.51 0.56 0.51 0.55 0.51 0.66 -8.27%

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