[LBALUM] YoY Annual (Unaudited) Result on 30-Apr-2022 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 777,777 686,616 527,197 458,184 532,874 509,790 465,976 8.90%
PBT 46,752 51,257 50,238 6,690 15,452 7,634 25,494 10.63%
Tax -9,701 -12,739 -8,846 -4,141 -3,315 -1,537 -7,541 4.28%
NP 37,051 38,518 41,392 2,549 12,137 6,097 17,953 12.82%
-
NP to SH 38,814 41,701 41,801 3,871 12,193 6,097 17,953 13.70%
-
Tax Rate 20.75% 24.85% 17.61% 61.90% 21.45% 20.13% 29.58% -
Total Cost 740,726 648,098 485,805 455,635 520,737 503,693 448,023 8.73%
-
Net Worth 391,365 360,925 332,971 293,213 293,638 293,213 295,698 4.78%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 10,871 10,871 6,212 2,484 3,732 2,484 6,212 9.77%
Div Payout % 28.01% 26.07% 14.86% 64.19% 30.61% 40.76% 34.60% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 391,365 360,925 332,971 293,213 293,638 293,213 295,698 4.78%
NOSH 434,850 434,850 248,486 248,486 248,846 248,486 248,486 9.77%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 4.76% 5.61% 7.85% 0.56% 2.28% 1.20% 3.85% -
ROE 9.92% 11.55% 12.55% 1.32% 4.15% 2.08% 6.07% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 178.86 157.90 212.16 184.39 214.14 205.16 187.53 -0.78%
EPS 8.93 9.59 16.82 1.56 4.91 2.45 7.22 3.60%
DPS 2.50 2.50 2.50 1.00 1.50 1.00 2.50 0.00%
NAPS 0.90 0.83 1.34 1.18 1.18 1.18 1.19 -4.54%
Adjusted Per Share Value based on latest NOSH - 434,850
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 178.86 157.90 121.24 105.37 122.54 117.23 107.16 8.90%
EPS 8.93 9.59 9.61 0.89 2.80 1.40 4.13 13.70%
DPS 2.50 2.50 1.43 0.57 0.86 0.57 1.43 9.75%
NAPS 0.90 0.83 0.7657 0.6743 0.6753 0.6743 0.68 4.78%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.48 0.48 1.20 0.40 0.53 0.59 0.725 -
P/RPS 0.27 0.30 0.57 0.22 0.25 0.29 0.39 -5.94%
P/EPS 5.38 5.01 7.13 25.68 10.82 24.05 10.03 -9.85%
EY 18.60 19.98 14.02 3.89 9.24 4.16 9.97 10.94%
DY 5.21 5.21 2.08 2.50 2.83 1.69 3.45 7.10%
P/NAPS 0.53 0.58 0.90 0.34 0.45 0.50 0.61 -2.31%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 28/06/22 29/06/21 30/06/20 27/06/19 28/06/18 30/06/17 -
Price 0.455 0.425 1.01 0.40 0.51 0.545 0.905 -
P/RPS 0.25 0.27 0.48 0.22 0.24 0.27 0.48 -10.29%
P/EPS 5.10 4.43 6.00 25.68 10.41 22.21 12.53 -13.90%
EY 19.62 22.56 16.66 3.89 9.61 4.50 7.98 16.16%
DY 5.49 5.88 2.48 2.50 2.94 1.83 2.76 12.13%
P/NAPS 0.51 0.51 0.75 0.34 0.43 0.46 0.76 -6.42%

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