[LBALUM] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -77.07%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 216,120 197,108 158,844 114,544 144,844 144,296 125,092 44.12%
PBT 22,173 17,284 8,552 3,248 17,226 15,059 12,134 49.63%
Tax -6,328 -3,268 -2,370 -773 -4,437 -108 -2,827 71.36%
NP 15,845 14,016 6,182 2,475 12,789 14,951 9,307 42.71%
-
NP to SH 17,040 14,793 6,827 3,041 13,262 14,880 9,333 49.54%
-
Tax Rate 28.54% 18.91% 27.71% 23.80% 25.76% 0.72% 23.30% -
Total Cost 200,275 183,092 152,662 112,069 132,055 129,345 115,785 44.23%
-
Net Worth 360,925 347,880 343,531 334,835 332,971 320,546 305,637 11.75%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 10,871 - - - 6,212 - - -
Div Payout % 63.80% - - - 46.84% - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 360,925 347,880 343,531 334,835 332,971 320,546 305,637 11.75%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 45.36%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 7.33% 7.11% 3.89% 2.16% 8.83% 10.36% 7.44% -
ROE 4.72% 4.25% 1.99% 0.91% 3.98% 4.64% 3.05% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 49.70 45.33 36.53 26.34 58.29 58.07 50.34 -0.85%
EPS 3.92 3.40 1.57 0.70 5.34 5.99 3.76 2.82%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.83 0.80 0.79 0.77 1.34 1.29 1.23 -23.12%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 49.77 45.40 36.58 26.38 33.36 33.23 28.81 44.11%
EPS 3.92 3.41 1.57 0.70 3.05 3.43 2.15 49.40%
DPS 2.50 0.00 0.00 0.00 1.43 0.00 0.00 -
NAPS 0.8312 0.8012 0.7912 0.7711 0.7669 0.7382 0.7039 11.75%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.48 0.465 0.585 0.94 1.20 0.595 0.45 -
P/RPS 0.97 1.03 1.60 3.57 2.06 1.02 0.89 5.92%
P/EPS 12.25 13.67 37.26 134.42 22.48 9.94 11.98 1.50%
EY 8.16 7.32 2.68 0.74 4.45 10.06 8.35 -1.52%
DY 5.21 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.58 0.58 0.74 1.22 0.90 0.46 0.37 35.05%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 29/03/22 09/12/21 30/09/21 29/06/21 30/03/21 08/12/20 -
Price 0.425 0.53 0.425 0.575 1.01 0.73 0.615 -
P/RPS 0.86 1.17 1.16 2.18 1.73 1.26 1.22 -20.84%
P/EPS 10.85 15.58 27.07 82.22 18.92 12.19 16.37 -24.03%
EY 9.22 6.42 3.69 1.22 5.28 8.20 6.11 31.65%
DY 5.88 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.51 0.66 0.54 0.75 0.75 0.57 0.50 1.33%

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