[LBALUM] YoY Annualized 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- 62.25%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,119,902 855,054 866,290 546,776 476,114 513,586 557,884 12.30%
PBT 68,556 32,996 60,504 23,600 35,906 20,158 14,506 29.51%
Tax -17,636 -7,962 -15,000 -6,286 -8,602 -4,806 -3,594 30.32%
NP 50,920 25,034 45,504 17,314 27,304 15,352 10,912 29.23%
-
NP to SH 33,008 17,396 49,720 19,736 27,318 17,348 11,002 20.07%
-
Tax Rate 25.72% 24.13% 24.79% 26.64% 23.96% 23.84% 24.78% -
Total Cost 1,068,982 830,020 820,786 529,462 448,810 498,234 546,972 11.80%
-
Net Worth 416,943 391,365 378,319 343,531 305,637 298,183 295,698 5.88%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - 21,742 - - - - -
Div Payout % - - 43.73% - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 416,943 391,365 378,319 343,531 305,637 298,183 295,698 5.88%
NOSH 434,315 434,850 434,850 434,850 248,486 248,486 248,486 9.74%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 4.55% 2.93% 5.25% 3.17% 5.73% 2.99% 1.96% -
ROE 7.92% 4.44% 13.14% 5.75% 8.94% 5.82% 3.72% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 257.85 196.63 199.22 125.74 191.61 206.69 224.51 2.33%
EPS 7.60 4.00 11.44 4.54 11.00 6.98 4.42 9.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.87 0.79 1.23 1.20 1.19 -3.51%
Adjusted Per Share Value based on latest NOSH - 434,850
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 257.92 196.92 199.51 125.93 109.65 118.28 128.48 12.30%
EPS 7.60 4.01 11.45 4.55 6.29 4.00 2.53 20.09%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 0.00 -
NAPS 0.9602 0.9013 0.8713 0.7912 0.7039 0.6867 0.681 5.88%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.49 0.47 0.42 0.585 0.45 0.49 0.51 -
P/RPS 0.19 0.24 0.21 0.47 0.23 0.24 0.23 -3.13%
P/EPS 6.45 11.75 3.67 12.89 4.09 7.02 11.52 -9.20%
EY 15.51 8.51 27.22 7.76 24.43 14.25 8.68 10.14%
DY 0.00 0.00 11.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.74 0.37 0.41 0.43 2.88%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 04/12/24 06/12/23 06/12/22 09/12/21 08/12/20 05/12/19 11/12/18 -
Price 0.505 0.465 0.44 0.425 0.615 0.47 0.47 -
P/RPS 0.20 0.24 0.22 0.34 0.32 0.23 0.21 -0.80%
P/EPS 6.64 11.62 3.85 9.36 5.59 6.73 10.62 -7.52%
EY 15.05 8.60 25.99 10.68 17.88 14.85 9.42 8.11%
DY 0.00 0.00 11.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.51 0.54 0.50 0.39 0.39 5.24%

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