[LBALUM] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
09-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 62.25%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 908,224 686,616 627,328 546,776 458,176 527,197 509,804 47.11%
PBT 60,904 51,257 38,778 23,600 12,992 50,238 44,016 24.24%
Tax -14,056 -12,739 -8,548 -6,286 -3,092 -8,846 -5,878 79.10%
NP 46,848 38,518 30,230 17,314 9,900 41,392 38,137 14.74%
-
NP to SH 50,024 41,701 32,881 19,736 12,164 41,801 38,052 20.06%
-
Tax Rate 23.08% 24.85% 22.04% 26.64% 23.80% 17.61% 13.35% -
Total Cost 861,376 648,098 597,097 529,462 448,276 485,805 471,666 49.57%
-
Net Worth 373,971 360,925 347,880 343,531 334,835 332,971 320,546 10.85%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 43,485 10,871 - - - 6,212 - -
Div Payout % 86.93% 26.07% - - - 14.86% - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 373,971 360,925 347,880 343,531 334,835 332,971 320,546 10.85%
NOSH 434,850 434,850 434,850 434,850 248,486 248,486 248,486 45.36%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 5.16% 5.61% 4.82% 3.17% 2.16% 7.85% 7.48% -
ROE 13.38% 11.55% 9.45% 5.75% 3.63% 12.55% 11.87% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 208.86 157.90 144.26 125.74 105.36 212.16 205.16 1.20%
EPS 11.52 9.59 7.56 4.54 2.80 16.82 15.32 -17.35%
DPS 10.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.86 0.83 0.80 0.79 0.77 1.34 1.29 -23.74%
Adjusted Per Share Value based on latest NOSH - 434,850
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 209.17 158.13 144.48 125.93 105.52 121.42 117.41 47.11%
EPS 11.52 9.60 7.57 4.55 2.80 9.63 8.76 20.09%
DPS 10.01 2.50 0.00 0.00 0.00 1.43 0.00 -
NAPS 0.8613 0.8312 0.8012 0.7912 0.7711 0.7669 0.7382 10.86%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.44 0.48 0.465 0.585 0.94 1.20 0.595 -
P/RPS 0.21 0.30 0.32 0.47 0.89 0.57 0.29 -19.40%
P/EPS 3.82 5.01 6.15 12.89 33.60 7.13 3.89 -1.20%
EY 26.14 19.98 16.26 7.76 2.98 14.02 25.74 1.03%
DY 22.73 5.21 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.51 0.58 0.58 0.74 1.22 0.90 0.46 7.14%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 27/09/22 28/06/22 29/03/22 09/12/21 30/09/21 29/06/21 30/03/21 -
Price 0.475 0.425 0.53 0.425 0.575 1.01 0.73 -
P/RPS 0.23 0.27 0.37 0.34 0.55 0.48 0.36 -25.88%
P/EPS 4.13 4.43 7.01 9.36 20.56 6.00 4.77 -9.18%
EY 24.22 22.56 14.27 10.68 4.86 16.66 20.98 10.07%
DY 21.05 5.88 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.55 0.51 0.66 0.54 0.75 0.75 0.57 -2.35%

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