[LBALUM] YoY Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- 9.85%
YoY- 979.85%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 955,521 777,777 686,616 527,197 458,184 532,874 509,790 11.02%
PBT 50,567 46,752 51,257 50,238 6,690 15,452 7,634 37.00%
Tax -14,005 -9,701 -12,739 -8,846 -4,141 -3,315 -1,537 44.47%
NP 36,562 37,051 38,518 41,392 2,549 12,137 6,097 34.75%
-
NP to SH 29,263 38,814 41,701 41,801 3,871 12,193 6,097 29.84%
-
Tax Rate 27.70% 20.75% 24.85% 17.61% 61.90% 21.45% 20.13% -
Total Cost 918,959 740,726 648,098 485,805 455,635 520,737 503,693 10.53%
-
Net Worth 408,759 391,365 360,925 332,971 293,213 293,638 293,213 5.68%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 10,871 10,871 10,871 6,212 2,484 3,732 2,484 27.86%
Div Payout % 37.15% 28.01% 26.07% 14.86% 64.19% 30.61% 40.76% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 408,759 391,365 360,925 332,971 293,213 293,638 293,213 5.68%
NOSH 434,850 434,850 434,850 248,486 248,486 248,846 248,486 9.76%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 3.83% 4.76% 5.61% 7.85% 0.56% 2.28% 1.20% -
ROE 7.16% 9.92% 11.55% 12.55% 1.32% 4.15% 2.08% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 219.74 178.86 157.90 212.16 184.39 214.14 205.16 1.14%
EPS 6.73 8.93 9.59 16.82 1.56 4.91 2.45 18.32%
DPS 2.50 2.50 2.50 2.50 1.00 1.50 1.00 16.48%
NAPS 0.94 0.90 0.83 1.34 1.18 1.18 1.18 -3.71%
Adjusted Per Share Value based on latest NOSH - 248,486
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 220.06 179.13 158.13 121.42 105.52 122.72 117.41 11.02%
EPS 6.74 8.94 9.60 9.63 0.89 2.81 1.40 29.91%
DPS 2.50 2.50 2.50 1.43 0.57 0.86 0.57 27.91%
NAPS 0.9414 0.9013 0.8312 0.7669 0.6753 0.6763 0.6753 5.68%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.515 0.48 0.48 1.20 0.40 0.53 0.59 -
P/RPS 0.23 0.27 0.30 0.57 0.22 0.25 0.29 -3.78%
P/EPS 7.65 5.38 5.01 7.13 25.68 10.82 24.05 -17.36%
EY 13.07 18.60 19.98 14.02 3.89 9.24 4.16 21.00%
DY 4.85 5.21 5.21 2.08 2.50 2.83 1.69 19.18%
P/NAPS 0.55 0.53 0.58 0.90 0.34 0.45 0.50 1.59%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 26/06/24 28/06/23 28/06/22 29/06/21 30/06/20 27/06/19 28/06/18 -
Price 0.54 0.455 0.425 1.01 0.40 0.51 0.545 -
P/RPS 0.25 0.25 0.27 0.48 0.22 0.24 0.27 -1.27%
P/EPS 8.02 5.10 4.43 6.00 25.68 10.41 22.21 -15.60%
EY 12.46 19.62 22.56 16.66 3.89 9.61 4.50 18.48%
DY 4.63 5.49 5.88 2.48 2.50 2.94 1.83 16.71%
P/NAPS 0.57 0.51 0.51 0.75 0.34 0.43 0.46 3.63%

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