[LBALUM] QoQ Cumulative Quarter Result on 31-Jan-2021 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 108.94%
YoY- 120.45%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 273,388 114,544 527,197 382,353 238,057 112,965 458,184 -29.05%
PBT 11,800 3,248 50,238 33,012 17,953 5,818 6,690 45.83%
Tax -3,143 -773 -8,846 -4,409 -4,301 -1,475 -4,141 -16.75%
NP 8,657 2,475 41,392 28,603 13,652 4,343 2,549 125.44%
-
NP to SH 9,868 3,041 41,801 28,539 13,659 4,324 3,871 86.29%
-
Tax Rate 26.64% 23.80% 17.61% 13.36% 23.96% 25.35% 61.90% -
Total Cost 264,731 112,069 485,805 353,750 224,405 108,622 455,635 -30.30%
-
Net Worth 343,531 334,835 332,971 320,546 305,637 298,183 293,213 11.10%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - 6,212 - - - 2,484 -
Div Payout % - - 14.86% - - - 64.19% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 343,531 334,835 332,971 320,546 305,637 298,183 293,213 11.10%
NOSH 434,850 248,486 248,486 248,486 248,486 248,486 248,486 45.07%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 3.17% 2.16% 7.85% 7.48% 5.73% 3.84% 0.56% -
ROE 2.87% 0.91% 12.55% 8.90% 4.47% 1.45% 1.32% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 62.87 26.34 212.16 153.87 95.80 45.46 184.39 -51.09%
EPS 2.27 0.70 16.82 11.49 5.50 1.74 1.56 28.32%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
NAPS 0.79 0.77 1.34 1.29 1.23 1.20 1.18 -23.41%
Adjusted Per Share Value based on latest NOSH - 248,486
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 62.96 26.38 121.42 88.06 54.83 26.02 105.52 -29.05%
EPS 2.27 0.70 9.63 6.57 3.15 1.00 0.89 86.35%
DPS 0.00 0.00 1.43 0.00 0.00 0.00 0.57 -
NAPS 0.7912 0.7711 0.7669 0.7382 0.7039 0.6867 0.6753 11.10%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.585 0.94 1.20 0.595 0.45 0.40 0.40 -
P/RPS 0.93 3.57 0.57 0.39 0.47 0.88 0.22 160.75%
P/EPS 25.78 134.42 7.13 5.18 8.19 22.99 25.68 0.25%
EY 3.88 0.74 14.02 19.30 12.22 4.35 3.89 -0.17%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.50 -
P/NAPS 0.74 1.22 0.90 0.46 0.37 0.33 0.34 67.70%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 09/12/21 30/09/21 29/06/21 30/03/21 08/12/20 29/09/20 30/06/20 -
Price 0.425 0.575 1.01 0.73 0.615 0.48 0.40 -
P/RPS 0.68 2.18 0.48 0.47 0.64 1.06 0.22 111.75%
P/EPS 18.73 82.22 6.00 6.36 11.19 27.58 25.68 -18.92%
EY 5.34 1.22 16.66 15.73 8.94 3.63 3.89 23.44%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.50 -
P/NAPS 0.54 0.75 0.75 0.57 0.50 0.40 0.34 36.01%

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