[LBALUM] YoY TTM Result on 31-Jul-2019 [#1]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
30-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 15.71%
YoY- 173.03%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 799,128 528,776 444,340 524,032 521,019 480,713 447,200 10.15%
PBT 63,235 47,667 6,831 17,904 6,800 23,093 20,774 20.37%
Tax -15,480 -8,145 -4,521 -3,852 -1,632 -6,658 -1,737 43.96%
NP 47,755 39,522 2,310 14,052 5,168 16,435 19,037 16.55%
-
NP to SH 51,166 40,516 3,608 14,110 5,168 16,435 19,037 17.90%
-
Tax Rate 24.48% 17.09% 66.18% 21.51% 24.00% 28.83% 8.36% -
Total Cost 751,373 489,254 442,030 509,980 515,851 464,278 428,163 9.82%
-
Net Worth 373,971 334,835 298,183 298,183 295,698 298,183 285,758 4.58%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 10,871 6,212 2,484 3,732 2,484 6,212 4,969 13.93%
Div Payout % 21.25% 15.33% 68.87% 26.45% 48.08% 37.80% 26.11% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 373,971 334,835 298,183 298,183 295,698 298,183 285,758 4.58%
NOSH 434,850 248,486 248,486 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 5.98% 7.47% 0.52% 2.68% 0.99% 3.42% 4.26% -
ROE 13.68% 12.10% 1.21% 4.73% 1.75% 5.51% 6.66% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 183.77 121.60 178.82 210.89 209.68 193.46 179.97 0.34%
EPS 11.77 9.32 1.45 5.68 2.08 6.61 7.66 7.41%
DPS 2.50 1.43 1.00 1.50 1.00 2.50 2.00 3.78%
NAPS 0.86 0.77 1.20 1.20 1.19 1.20 1.15 -4.72%
Adjusted Per Share Value based on latest NOSH - 248,486
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 183.77 121.60 102.18 120.51 119.82 110.55 102.84 10.15%
EPS 11.77 9.32 0.83 3.24 1.19 3.78 4.38 17.90%
DPS 2.50 1.43 0.57 0.86 0.57 1.43 1.14 13.97%
NAPS 0.86 0.77 0.6857 0.6857 0.68 0.6857 0.6571 4.58%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.44 0.94 0.40 0.495 0.585 0.78 0.60 -
P/RPS 0.24 0.77 0.22 0.23 0.28 0.40 0.33 -5.16%
P/EPS 3.74 10.09 27.55 8.72 28.13 11.79 7.83 -11.58%
EY 26.74 9.91 3.63 11.47 3.56 8.48 12.77 13.10%
DY 5.68 1.52 2.50 3.03 1.71 3.21 3.33 9.30%
P/NAPS 0.51 1.22 0.33 0.41 0.49 0.65 0.52 -0.32%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 27/09/22 30/09/21 29/09/20 30/09/19 28/09/18 29/09/17 29/09/16 -
Price 0.475 0.575 0.48 0.51 0.55 0.815 0.71 -
P/RPS 0.26 0.47 0.27 0.24 0.26 0.42 0.39 -6.53%
P/EPS 4.04 6.17 33.06 8.98 26.44 12.32 9.27 -12.92%
EY 24.77 16.20 3.02 11.13 3.78 8.12 10.79 14.84%
DY 5.26 2.48 2.08 2.94 1.82 3.07 2.82 10.94%
P/NAPS 0.55 0.75 0.40 0.42 0.46 0.68 0.62 -1.97%

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