[LBALUM] YoY Annualized Quarter 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- -70.9%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,119,052 823,432 908,224 458,176 451,860 507,240 542,616 12.80%
PBT 68,948 28,500 60,904 12,992 23,272 22,716 12,912 32.17%
Tax -17,300 -3,032 -14,056 -3,092 -5,900 -4,380 -2,232 40.63%
NP 51,648 25,468 46,848 9,900 17,372 18,336 10,680 30.00%
-
NP to SH 35,448 17,296 50,024 12,164 17,296 18,344 10,680 22.11%
-
Tax Rate 25.09% 10.64% 23.08% 23.80% 25.35% 19.28% 17.29% -
Total Cost 1,067,404 797,964 861,376 448,276 434,488 488,904 531,936 12.29%
-
Net Worth 417,456 395,713 373,971 334,835 298,183 298,183 295,698 5.91%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - 43,485 - - - - -
Div Payout % - - 86.93% - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 417,456 395,713 373,971 334,835 298,183 298,183 295,698 5.91%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 9.76%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 4.62% 3.09% 5.16% 2.16% 3.84% 3.61% 1.97% -
ROE 8.49% 4.37% 13.38% 3.63% 5.80% 6.15% 3.61% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 257.34 189.36 208.86 105.36 181.85 204.13 218.37 2.77%
EPS 8.16 3.96 11.52 2.80 6.96 7.40 4.28 11.34%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.86 0.77 1.20 1.20 1.19 -3.51%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 257.34 189.36 208.86 105.36 103.91 116.65 124.78 12.80%
EPS 8.16 3.96 11.52 2.80 3.98 4.22 2.46 22.09%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.86 0.77 0.6857 0.6857 0.68 5.91%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.54 0.48 0.44 0.94 0.40 0.495 0.585 -
P/RPS 0.21 0.25 0.21 0.89 0.22 0.24 0.27 -4.09%
P/EPS 6.62 12.07 3.82 33.60 5.75 6.71 13.61 -11.30%
EY 15.10 8.29 26.14 2.98 17.40 14.91 7.35 12.73%
DY 0.00 0.00 22.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.51 1.22 0.33 0.41 0.49 2.24%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 25/09/24 27/09/23 27/09/22 30/09/21 29/09/20 30/09/19 28/09/18 -
Price 0.535 0.53 0.475 0.575 0.48 0.51 0.55 -
P/RPS 0.21 0.28 0.23 0.55 0.26 0.25 0.25 -2.86%
P/EPS 6.56 13.33 4.13 20.56 6.90 6.91 12.80 -10.53%
EY 15.24 7.50 24.22 4.86 14.50 14.48 7.81 11.77%
DY 0.00 0.00 21.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.55 0.75 0.40 0.42 0.46 3.32%

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