[LBALUM] QoQ Cumulative Quarter 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- 49.25%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 238,057 112,965 458,184 382,142 256,793 126,810 532,874 -41.41%
PBT 17,953 5,818 6,690 15,450 10,079 5,679 15,452 10.46%
Tax -4,301 -1,475 -4,141 -3,735 -2,403 -1,095 -3,315 18.86%
NP 13,652 4,343 2,549 11,715 7,676 4,584 12,137 8.11%
-
NP to SH 13,659 4,324 3,871 12,946 8,674 4,586 12,193 7.82%
-
Tax Rate 23.96% 25.35% 61.90% 24.17% 23.84% 19.28% 21.45% -
Total Cost 224,405 108,622 455,635 370,427 249,117 122,226 520,737 -42.80%
-
Net Worth 305,637 298,183 293,213 303,152 298,183 298,183 293,638 2.69%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - 2,484 - - - 3,732 -
Div Payout % - - 64.19% - - - 30.61% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 305,637 298,183 293,213 303,152 298,183 298,183 293,638 2.69%
NOSH 248,486 248,486 248,486 248,486 248,486 248,486 248,846 -0.09%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 5.73% 3.84% 0.56% 3.07% 2.99% 3.61% 2.28% -
ROE 4.47% 1.45% 1.32% 4.27% 2.91% 1.54% 4.15% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 95.80 45.46 184.39 153.79 103.34 51.03 214.14 -41.36%
EPS 5.50 1.74 1.56 5.21 3.49 1.85 4.91 7.82%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 1.23 1.20 1.18 1.22 1.20 1.20 1.18 2.79%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 54.83 26.02 105.52 88.01 59.14 29.21 122.72 -41.41%
EPS 3.15 1.00 0.89 2.98 2.00 1.06 2.81 7.87%
DPS 0.00 0.00 0.57 0.00 0.00 0.00 0.86 -
NAPS 0.7039 0.6867 0.6753 0.6982 0.6867 0.6867 0.6763 2.69%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.45 0.40 0.40 0.51 0.49 0.495 0.53 -
P/RPS 0.47 0.88 0.22 0.33 0.47 0.97 0.25 52.03%
P/EPS 8.19 22.99 25.68 9.79 14.04 26.82 10.82 -16.87%
EY 12.22 4.35 3.89 10.22 7.12 3.73 9.24 20.38%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.83 -
P/NAPS 0.37 0.33 0.34 0.42 0.41 0.41 0.45 -12.18%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 08/12/20 29/09/20 30/06/20 26/03/20 05/12/19 30/09/19 27/06/19 -
Price 0.615 0.48 0.40 0.33 0.47 0.51 0.51 -
P/RPS 0.64 1.06 0.22 0.21 0.45 1.00 0.24 91.72%
P/EPS 11.19 27.58 25.68 6.33 13.46 27.63 10.41 4.91%
EY 8.94 3.63 3.89 15.79 7.43 3.62 9.61 -4.68%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.94 -
P/NAPS 0.50 0.40 0.34 0.27 0.39 0.42 0.43 10.52%

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