[LBALUM] YoY TTM Result on 31-Oct-2022 [#2]

Stock
[LBALUM] LB ALUMINIUM BHD
Announcement Date
06-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 10.8%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
LBALUM's Result
LBALUM's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 772,159 846,373 562,528 439,448 510,728 537,372 489,369 7.89%
PBT 32,998 69,709 44,085 14,565 18,279 8,518 18,288 10.33%
Tax -6,182 -17,096 -7,688 -6,040 -3,921 -2,235 -5,959 0.61%
NP 26,816 52,613 36,397 8,525 14,358 6,283 12,329 13.82%
-
NP to SH 22,652 56,693 38,010 8,853 15,367 6,328 12,329 10.66%
-
Tax Rate 18.73% 24.52% 17.44% 41.47% 21.45% 26.24% 32.58% -
Total Cost 745,343 793,760 526,131 430,923 496,370 531,089 477,040 7.71%
-
Net Worth 391,365 378,319 343,531 305,637 298,183 295,698 293,213 4.92%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 10,871 10,871 6,212 2,484 3,732 2,484 6,212 9.77%
Div Payout % 47.99% 19.18% 16.34% 28.07% 24.29% 39.27% 50.39% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 391,365 378,319 343,531 305,637 298,183 295,698 293,213 4.92%
NOSH 434,850 434,850 434,850 248,486 248,486 248,486 248,486 9.77%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 3.47% 6.22% 6.47% 1.94% 2.81% 1.17% 2.52% -
ROE 5.79% 14.99% 11.06% 2.90% 5.15% 2.14% 4.20% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 177.57 194.64 129.36 176.85 205.54 216.26 196.94 -1.70%
EPS 5.21 13.04 8.74 3.56 6.18 2.55 4.96 0.82%
DPS 2.50 2.50 1.43 1.00 1.50 1.00 2.50 0.00%
NAPS 0.90 0.87 0.79 1.23 1.20 1.19 1.18 -4.41%
Adjusted Per Share Value based on latest NOSH - 434,850
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 177.57 194.64 129.36 101.06 117.45 123.58 112.54 7.89%
EPS 5.21 13.04 8.74 2.04 3.53 1.46 2.84 10.63%
DPS 2.50 2.50 1.43 0.57 0.86 0.57 1.43 9.75%
NAPS 0.90 0.87 0.79 0.7029 0.6857 0.68 0.6743 4.92%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.47 0.42 0.585 0.45 0.49 0.51 0.76 -
P/RPS 0.26 0.22 0.45 0.25 0.24 0.24 0.39 -6.53%
P/EPS 9.02 3.22 6.69 12.63 7.92 20.03 15.32 -8.44%
EY 11.08 31.04 14.94 7.92 12.62 4.99 6.53 9.20%
DY 5.32 5.95 2.44 2.22 3.06 1.96 3.29 8.33%
P/NAPS 0.52 0.48 0.74 0.37 0.41 0.43 0.64 -3.39%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 06/12/23 06/12/22 09/12/21 08/12/20 05/12/19 11/12/18 11/12/17 -
Price 0.465 0.44 0.425 0.615 0.47 0.47 0.655 -
P/RPS 0.26 0.23 0.33 0.35 0.23 0.22 0.33 -3.89%
P/EPS 8.93 3.37 4.86 17.26 7.60 18.46 13.20 -6.30%
EY 11.20 29.63 20.57 5.79 13.16 5.42 7.58 6.71%
DY 5.38 5.68 3.36 1.63 3.19 2.13 3.82 5.87%
P/NAPS 0.52 0.51 0.54 0.50 0.39 0.39 0.56 -1.22%

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