[LBALUM] YoY Cumulative Quarter 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- 98.78%
YoY- 151.93%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 427,527 433,145 273,388 238,057 256,793 278,942 251,360 9.25%
PBT 16,498 30,252 11,800 17,953 10,079 7,253 6,368 17.18%
Tax -3,981 -7,500 -3,143 -4,301 -2,403 -1,797 -1,100 23.89%
NP 12,517 22,752 8,657 13,652 7,676 5,456 5,268 15.50%
-
NP to SH 8,698 24,860 9,868 13,659 8,674 5,501 5,268 8.71%
-
Tax Rate 24.13% 24.79% 26.64% 23.96% 23.84% 24.78% 17.27% -
Total Cost 415,010 410,393 264,731 224,405 249,117 273,486 246,092 9.09%
-
Net Worth 391,365 378,319 343,531 305,637 298,183 295,698 293,213 4.92%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - 10,871 - - - - - -
Div Payout % - 43.73% - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 391,365 378,319 343,531 305,637 298,183 295,698 293,213 4.92%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 2.93% 5.25% 3.17% 5.73% 2.99% 1.96% 2.10% -
ROE 2.22% 6.57% 2.87% 4.47% 2.91% 1.86% 1.80% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 98.32 99.61 62.87 95.80 103.34 112.26 101.16 -0.47%
EPS 2.00 5.72 2.27 5.50 3.49 2.21 2.12 -0.96%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.79 1.23 1.20 1.19 1.18 -4.41%
Adjusted Per Share Value based on latest NOSH - 434,850
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 98.32 99.61 62.87 54.74 59.05 64.15 57.80 9.25%
EPS 2.00 5.72 2.27 3.14 1.99 1.27 1.21 8.73%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.79 0.7029 0.6857 0.68 0.6743 4.92%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.47 0.42 0.585 0.45 0.49 0.51 0.76 -
P/RPS 0.48 0.42 0.93 0.47 0.47 0.45 0.75 -7.16%
P/EPS 23.50 7.35 25.78 8.19 14.04 23.04 35.85 -6.79%
EY 4.26 13.61 3.88 12.22 7.12 4.34 2.79 7.30%
DY 0.00 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.74 0.37 0.41 0.43 0.64 -3.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 06/12/23 06/12/22 09/12/21 08/12/20 05/12/19 11/12/18 11/12/17 -
Price 0.465 0.44 0.425 0.615 0.47 0.47 0.655 -
P/RPS 0.47 0.44 0.68 0.64 0.45 0.42 0.65 -5.25%
P/EPS 23.25 7.70 18.73 11.19 13.46 21.23 30.90 -4.62%
EY 4.30 12.99 5.34 8.94 7.43 4.71 3.24 4.82%
DY 0.00 5.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.54 0.50 0.39 0.39 0.56 -1.22%

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