[LBALUM] QoQ Cumulative 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- 224.5%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 227,056 686,616 470,496 273,388 114,544 527,197 382,353 -29.41%
PBT 15,226 51,257 29,084 11,800 3,248 50,238 33,012 -40.38%
Tax -3,514 -12,739 -6,411 -3,143 -773 -8,846 -4,409 -14.07%
NP 11,712 38,518 22,673 8,657 2,475 41,392 28,603 -44.94%
-
NP to SH 12,506 41,701 24,661 9,868 3,041 41,801 28,539 -42.39%
-
Tax Rate 23.08% 24.85% 22.04% 26.64% 23.80% 17.61% 13.36% -
Total Cost 215,344 648,098 447,823 264,731 112,069 485,805 353,750 -28.23%
-
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 10,871 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 3.34% 11.55% 7.09% 2.87% 0.91% 12.55% 8.90% -
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 52.21 157.90 108.20 62.87 26.34 212.16 153.87 -51.44%
EPS 2.88 9.59 5.67 2.27 0.70 16.82 11.49 -60.34%
DPS 2.50 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 52.29 158.13 108.36 62.96 26.38 121.42 88.06 -29.42%
EPS 2.88 9.60 5.68 2.27 0.70 9.63 6.57 -42.38%
DPS 2.50 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 0.84 0.30 0.43 0.93 3.57 0.57 0.39 67.01%
P/EPS 15.30 5.01 8.20 25.78 134.42 7.13 5.18 106.26%
EY 6.54 19.98 12.20 3.88 0.74 14.02 19.30 -51.49%
DY 5.68 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 0.91 0.27 0.49 0.68 2.18 0.48 0.47 55.53%
P/EPS 16.52 4.43 9.35 18.73 82.22 6.00 6.36 89.29%
EY 6.05 22.56 10.70 5.34 1.22 16.66 15.73 -47.20%
DY 5.26 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