[LBALUM] YoY Annualized Quarter Result on 31-Jan-2022 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 66.61%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 909,265 790,590 627,328 509,804 509,522 559,788 517,168 9.85%
PBT 45,298 55,161 38,778 44,016 20,600 16,209 9,970 28.68%
Tax -9,050 -13,748 -8,548 -5,878 -4,980 -3,561 -1,321 37.79%
NP 36,248 41,413 30,230 38,137 15,620 12,648 8,649 26.96%
-
NP to SH 26,438 43,930 32,881 38,052 17,261 12,710 8,649 20.45%
-
Tax Rate 19.98% 24.92% 22.04% 13.35% 24.17% 21.97% 13.25% -
Total Cost 873,017 749,177 597,097 471,666 493,902 547,140 508,518 9.42%
-
Net Worth 400,062 387,016 347,880 320,546 303,152 300,668 293,213 5.31%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 400,062 387,016 347,880 320,546 303,152 300,668 293,213 5.31%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 3.99% 5.24% 4.82% 7.48% 3.07% 2.26% 1.67% -
ROE 6.61% 11.35% 9.45% 11.87% 5.69% 4.23% 2.95% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 209.10 181.81 144.26 205.16 205.05 225.28 208.13 0.07%
EPS 6.08 10.11 7.56 15.32 6.95 5.12 3.48 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.80 1.29 1.22 1.21 1.18 -4.06%
Adjusted Per Share Value based on latest NOSH - 434,850
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 209.10 181.81 144.26 117.24 117.17 128.73 118.93 9.85%
EPS 6.08 10.11 7.56 8.75 3.97 2.92 1.99 20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.80 0.7371 0.6971 0.6914 0.6743 5.31%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.46 0.575 0.465 0.595 0.51 0.515 0.63 -
P/RPS 0.22 0.32 0.32 0.29 0.25 0.23 0.30 -5.03%
P/EPS 7.57 5.69 6.15 3.89 7.34 10.07 18.10 -13.51%
EY 13.22 17.57 16.26 25.74 13.62 9.93 5.53 15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.58 0.46 0.42 0.43 0.53 -0.96%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 29/03/23 29/03/22 30/03/21 26/03/20 28/03/19 29/03/18 -
Price 0.445 0.50 0.53 0.73 0.33 0.485 0.595 -
P/RPS 0.21 0.28 0.37 0.36 0.16 0.22 0.29 -5.23%
P/EPS 7.32 4.95 7.01 4.77 4.75 9.48 17.09 -13.17%
EY 13.66 20.20 14.27 20.98 21.05 10.55 5.85 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.66 0.57 0.27 0.40 0.50 -0.67%

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