[LBALUM] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
27-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 19.96%
YoY- 311.25%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 777,777 790,590 866,290 908,224 686,616 627,328 546,776 26.56%
PBT 46,752 55,161 60,504 60,904 51,257 38,778 23,600 57.93%
Tax -9,701 -13,748 -15,000 -14,056 -12,739 -8,548 -6,286 33.65%
NP 37,051 41,413 45,504 46,848 38,518 30,230 17,314 66.29%
-
NP to SH 38,814 43,930 49,720 50,024 41,701 32,881 19,736 57.16%
-
Tax Rate 20.75% 24.92% 24.79% 23.08% 24.85% 22.04% 26.64% -
Total Cost 740,726 749,177 820,786 861,376 648,098 597,097 529,462 25.16%
-
Net Worth 391,365 387,016 378,319 373,971 360,925 347,880 343,531 9.10%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 10,871 - 21,742 43,485 10,871 - - -
Div Payout % 28.01% - 43.73% 86.93% 26.07% - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 391,365 387,016 378,319 373,971 360,925 347,880 343,531 9.10%
NOSH 434,850 434,850 434,850 434,850 434,850 434,850 434,850 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 4.76% 5.24% 5.25% 5.16% 5.61% 4.82% 3.17% -
ROE 9.92% 11.35% 13.14% 13.38% 11.55% 9.45% 5.75% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 178.86 181.81 199.22 208.86 157.90 144.26 125.74 26.56%
EPS 8.93 10.11 11.44 11.52 9.59 7.56 4.54 57.18%
DPS 2.50 0.00 5.00 10.00 2.50 0.00 0.00 -
NAPS 0.90 0.89 0.87 0.86 0.83 0.80 0.79 9.10%
Adjusted Per Share Value based on latest NOSH - 434,850
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 179.13 182.08 199.51 209.17 158.13 144.48 125.93 26.56%
EPS 8.94 10.12 11.45 11.52 9.60 7.57 4.55 57.06%
DPS 2.50 0.00 5.01 10.01 2.50 0.00 0.00 -
NAPS 0.9013 0.8913 0.8713 0.8613 0.8312 0.8012 0.7912 9.10%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.48 0.575 0.42 0.44 0.48 0.465 0.585 -
P/RPS 0.27 0.32 0.21 0.21 0.30 0.32 0.47 -30.96%
P/EPS 5.38 5.69 3.67 3.82 5.01 6.15 12.89 -44.23%
EY 18.60 17.57 27.22 26.14 19.98 16.26 7.76 79.38%
DY 5.21 0.00 11.90 22.73 5.21 0.00 0.00 -
P/NAPS 0.53 0.65 0.48 0.51 0.58 0.58 0.74 -19.99%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 29/03/23 06/12/22 27/09/22 28/06/22 29/03/22 09/12/21 -
Price 0.455 0.50 0.44 0.475 0.425 0.53 0.425 -
P/RPS 0.25 0.28 0.22 0.23 0.27 0.37 0.34 -18.58%
P/EPS 5.10 4.95 3.85 4.13 4.43 7.01 9.36 -33.36%
EY 19.62 20.20 25.99 24.22 22.56 14.27 10.68 50.16%
DY 5.49 0.00 11.36 21.05 5.88 0.00 0.00 -
P/NAPS 0.51 0.56 0.51 0.55 0.51 0.66 0.54 -3.74%

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