[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
08-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 57.94%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 458,176 527,197 509,804 476,114 451,860 458,184 509,522 -6.84%
PBT 12,992 50,238 44,016 35,906 23,272 6,690 20,600 -26.47%
Tax -3,092 -8,846 -5,878 -8,602 -5,900 -4,141 -4,980 -27.24%
NP 9,900 41,392 38,137 27,304 17,372 2,549 15,620 -26.23%
-
NP to SH 12,164 41,801 38,052 27,318 17,296 3,871 17,261 -20.82%
-
Tax Rate 23.80% 17.61% 13.35% 23.96% 25.35% 61.90% 24.17% -
Total Cost 448,276 485,805 471,666 448,810 434,488 455,635 493,902 -6.26%
-
Net Worth 334,835 332,971 320,546 305,637 298,183 293,213 303,152 6.85%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 6,212 - - - 2,484 - -
Div Payout % - 14.86% - - - 64.19% - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 334,835 332,971 320,546 305,637 298,183 293,213 303,152 6.85%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,486 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 2.16% 7.85% 7.48% 5.73% 3.84% 0.56% 3.07% -
ROE 3.63% 12.55% 11.87% 8.94% 5.80% 1.32% 5.69% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 105.36 212.16 205.16 191.61 181.85 184.39 205.05 -35.87%
EPS 2.80 16.82 15.32 11.00 6.96 1.56 6.95 -45.48%
DPS 0.00 2.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.77 1.34 1.29 1.23 1.20 1.18 1.22 -26.44%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 105.36 121.24 117.24 109.49 103.91 105.37 117.17 -6.84%
EPS 2.80 9.61 8.75 6.28 3.98 0.89 3.97 -20.78%
DPS 0.00 1.43 0.00 0.00 0.00 0.57 0.00 -
NAPS 0.77 0.7657 0.7371 0.7029 0.6857 0.6743 0.6971 6.86%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.94 1.20 0.595 0.45 0.40 0.40 0.51 -
P/RPS 0.89 0.57 0.29 0.23 0.22 0.22 0.25 133.32%
P/EPS 33.60 7.13 3.89 4.09 5.75 25.68 7.34 175.95%
EY 2.98 14.02 25.74 24.43 17.40 3.89 13.62 -63.72%
DY 0.00 2.08 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.22 0.90 0.46 0.37 0.33 0.34 0.42 103.71%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 29/06/21 30/03/21 08/12/20 29/09/20 30/06/20 26/03/20 -
Price 0.575 1.01 0.73 0.615 0.48 0.40 0.33 -
P/RPS 0.55 0.48 0.36 0.32 0.26 0.22 0.16 127.94%
P/EPS 20.56 6.00 4.77 5.59 6.90 25.68 4.75 165.83%
EY 4.86 16.66 20.98 17.88 14.50 3.89 21.05 -62.39%
DY 0.00 2.48 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.75 0.75 0.57 0.50 0.40 0.34 0.27 97.72%

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