[LBALUM] YoY TTM Result on 31-Jan-2020 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 1.56%
YoY- 70.73%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 809,063 615,340 458,395 495,177 541,756 512,413 450,603 10.24%
PBT 63,544 46,310 24,251 18,748 12,311 13,318 23,787 17.78%
Tax -16,639 -10,848 -4,816 -4,379 -3,217 -5,449 -1,355 51.86%
NP 46,905 35,462 19,435 14,369 9,094 7,869 22,432 13.07%
-
NP to SH 49,988 37,923 19,462 15,606 9,141 7,869 22,432 14.28%
-
Tax Rate 26.19% 23.42% 19.86% 23.36% 26.13% 40.91% 5.70% -
Total Cost 762,158 579,878 438,960 480,808 532,662 504,544 428,171 10.08%
-
Net Worth 387,016 347,880 320,546 303,152 300,668 293,213 293,213 4.73%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 10,871 6,212 2,484 3,732 2,484 6,212 4,969 13.93%
Div Payout % 21.75% 16.38% 12.77% 23.92% 27.18% 78.94% 22.15% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 387,016 347,880 320,546 303,152 300,668 293,213 293,213 4.73%
NOSH 434,850 434,850 248,486 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 5.80% 5.76% 4.24% 2.90% 1.68% 1.54% 4.98% -
ROE 12.92% 10.90% 6.07% 5.15% 3.04% 2.68% 7.65% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 186.06 141.51 184.48 199.28 218.02 206.21 181.34 0.42%
EPS 11.50 8.72 7.83 6.28 3.68 3.17 9.03 4.11%
DPS 2.50 1.43 1.00 1.50 1.00 2.50 2.00 3.78%
NAPS 0.89 0.80 1.29 1.22 1.21 1.18 1.18 -4.58%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 186.06 141.51 105.41 113.87 124.58 117.84 103.62 10.24%
EPS 11.50 8.72 4.48 3.59 2.10 1.81 5.16 14.28%
DPS 2.50 1.43 0.57 0.86 0.57 1.43 1.14 13.97%
NAPS 0.89 0.80 0.7371 0.6971 0.6914 0.6743 0.6743 4.73%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.575 0.465 0.595 0.51 0.515 0.63 0.655 -
P/RPS 0.31 0.33 0.32 0.26 0.24 0.31 0.36 -2.46%
P/EPS 5.00 5.33 7.60 8.12 14.00 19.89 7.26 -6.02%
EY 19.99 18.75 13.16 12.31 7.14 5.03 13.78 6.39%
DY 4.35 3.07 1.68 2.94 1.94 3.97 3.05 6.09%
P/NAPS 0.65 0.58 0.46 0.42 0.43 0.53 0.56 2.51%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 29/03/23 29/03/22 30/03/21 26/03/20 28/03/19 29/03/18 30/03/17 -
Price 0.50 0.53 0.73 0.33 0.485 0.595 0.725 -
P/RPS 0.27 0.37 0.40 0.17 0.22 0.29 0.40 -6.33%
P/EPS 4.35 6.08 9.32 5.25 13.18 18.79 8.03 -9.70%
EY 22.99 16.45 10.73 19.03 7.58 5.32 12.45 10.75%
DY 5.00 2.70 1.37 4.55 2.06 4.20 2.76 10.40%
P/NAPS 0.56 0.66 0.57 0.27 0.40 0.50 0.61 -1.41%

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