[LBALUM] YoY Annualized Quarter Result on 31-Jan-2019 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
28-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 15.53%
YoY- 46.96%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 627,328 509,804 509,522 559,788 517,168 455,253 447,548 5.78%
PBT 38,778 44,016 20,600 16,209 9,970 26,209 16,241 15.59%
Tax -8,548 -5,878 -4,980 -3,561 -1,321 -4,112 -3,090 18.46%
NP 30,230 38,137 15,620 12,648 8,649 22,097 13,150 14.86%
-
NP to SH 32,881 38,052 17,261 12,710 8,649 22,097 13,150 16.48%
-
Tax Rate 22.04% 13.35% 24.17% 21.97% 13.25% 15.69% 19.03% -
Total Cost 597,097 471,666 493,902 547,140 508,518 433,156 434,397 5.43%
-
Net Worth 347,880 320,546 303,152 300,668 293,213 293,213 275,819 3.94%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 347,880 320,546 303,152 300,668 293,213 293,213 275,819 3.94%
NOSH 434,850 248,486 248,486 248,486 248,486 248,486 248,486 9.76%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin 4.82% 7.48% 3.07% 2.26% 1.67% 4.85% 2.94% -
ROE 9.45% 11.87% 5.69% 4.23% 2.95% 7.54% 4.77% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 144.26 205.16 205.05 225.28 208.13 183.21 180.11 -3.62%
EPS 7.56 15.32 6.95 5.12 3.48 8.89 5.29 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.29 1.22 1.21 1.18 1.18 1.11 -5.30%
Adjusted Per Share Value based on latest NOSH - 248,486
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 144.48 117.41 117.35 128.92 119.11 104.85 103.07 5.78%
EPS 7.57 8.76 3.98 2.93 1.99 5.09 3.03 16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8012 0.7382 0.6982 0.6925 0.6753 0.6753 0.6352 3.94%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.465 0.595 0.51 0.515 0.63 0.655 0.48 -
P/RPS 0.32 0.29 0.25 0.23 0.30 0.36 0.27 2.86%
P/EPS 6.15 3.89 7.34 10.07 18.10 7.37 9.07 -6.26%
EY 16.26 25.74 13.62 9.93 5.53 13.58 11.03 6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.42 0.43 0.53 0.56 0.43 5.10%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 29/03/22 30/03/21 26/03/20 28/03/19 29/03/18 30/03/17 25/03/16 -
Price 0.53 0.73 0.33 0.485 0.595 0.725 0.50 -
P/RPS 0.37 0.36 0.16 0.22 0.29 0.40 0.28 4.75%
P/EPS 7.01 4.77 4.75 9.48 17.09 8.15 9.45 -4.85%
EY 14.27 20.98 21.05 10.55 5.85 12.27 10.58 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.27 0.40 0.50 0.61 0.45 6.58%

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