[LBALUM] YoY Cumulative Quarter Result on 31-Jan-2022 [#3]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 149.91%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 681,949 592,943 470,496 382,353 382,142 419,841 387,876 9.85%
PBT 33,974 41,371 29,084 33,012 15,450 12,157 7,478 28.67%
Tax -6,788 -10,311 -6,411 -4,409 -3,735 -2,671 -991 37.78%
NP 27,186 31,060 22,673 28,603 11,715 9,486 6,487 26.96%
-
NP to SH 19,829 32,948 24,661 28,539 12,946 9,533 6,487 20.45%
-
Tax Rate 19.98% 24.92% 22.04% 13.36% 24.17% 21.97% 13.25% -
Total Cost 654,763 561,883 447,823 353,750 370,427 410,355 381,389 9.42%
-
Net Worth 400,062 387,016 347,880 320,546 303,152 300,668 293,213 5.31%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 400,062 387,016 347,880 320,546 303,152 300,668 293,213 5.31%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 3.99% 5.24% 4.82% 7.48% 3.07% 2.26% 1.67% -
ROE 4.96% 8.51% 7.09% 8.90% 4.27% 3.17% 2.21% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 156.82 136.36 108.20 153.87 153.79 168.96 156.10 0.07%
EPS 4.56 7.58 5.67 11.49 5.21 3.84 2.61 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.80 1.29 1.22 1.21 1.18 -4.06%
Adjusted Per Share Value based on latest NOSH - 434,850
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 156.82 136.36 108.20 87.93 87.88 96.55 89.20 9.85%
EPS 4.56 7.58 5.67 6.56 2.98 2.19 1.49 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.80 0.7371 0.6971 0.6914 0.6743 5.31%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.46 0.575 0.465 0.595 0.51 0.515 0.63 -
P/RPS 0.29 0.42 0.43 0.39 0.33 0.30 0.40 -5.21%
P/EPS 10.09 7.59 8.20 5.18 9.79 13.42 24.13 -13.51%
EY 9.91 13.18 12.20 19.30 10.22 7.45 4.14 15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.58 0.46 0.42 0.43 0.53 -0.96%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 27/03/24 29/03/23 29/03/22 30/03/21 26/03/20 28/03/19 29/03/18 -
Price 0.445 0.50 0.53 0.73 0.33 0.485 0.595 -
P/RPS 0.28 0.37 0.49 0.47 0.21 0.29 0.38 -4.96%
P/EPS 9.76 6.60 9.35 6.36 6.33 12.64 22.79 -13.17%
EY 10.25 15.15 10.70 15.73 15.79 7.91 4.39 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.66 0.57 0.27 0.40 0.50 -0.67%

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