[LUXCHEM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.93%
YoY- 63.22%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 920,560 958,080 924,373 847,576 886,950 911,472 726,264 17.17%
PBT 105,854 99,244 98,951 94,604 98,068 108,916 62,554 42.14%
Tax -25,148 -23,500 -24,578 -22,801 -23,466 -26,220 -15,578 37.73%
NP 80,706 75,744 74,373 71,802 74,602 82,696 46,976 43.58%
-
NP to SH 68,842 64,376 68,426 69,112 74,260 82,252 47,885 27.46%
-
Tax Rate 23.76% 23.68% 24.84% 24.10% 23.93% 24.07% 24.90% -
Total Cost 839,854 882,336 850,000 775,773 812,348 828,776 679,288 15.23%
-
Net Worth 588,371 588,371 574,639 552,912 406,367 402,902 340,407 44.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 21,395 - 27,219 22,379 32,896 33,731 26,874 -14.13%
Div Payout % 31.08% - 39.78% 32.38% 44.30% 41.01% 56.12% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 588,371 588,371 574,639 552,912 406,367 402,902 340,407 44.16%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 996,974 996,974 895,808 12.60%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.77% 7.91% 8.05% 8.47% 8.41% 9.07% 6.47% -
ROE 11.70% 10.94% 11.91% 12.50% 18.27% 20.41% 14.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 86.05 89.56 91.69 85.84 91.67 97.28 81.07 4.06%
EPS 6.44 6.00 6.79 7.00 7.68 8.76 5.35 13.19%
DPS 2.00 0.00 2.70 2.27 3.40 3.60 3.00 -23.74%
NAPS 0.55 0.55 0.57 0.56 0.42 0.43 0.38 28.04%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 86.04 89.55 86.40 79.22 82.90 85.19 67.88 17.17%
EPS 6.43 6.02 6.40 6.46 6.94 7.69 4.48 27.32%
DPS 2.00 0.00 2.54 2.09 3.07 3.15 2.51 -14.08%
NAPS 0.5499 0.5499 0.5371 0.5168 0.3798 0.3766 0.3182 44.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.57 0.715 0.71 0.76 0.755 0.78 0.745 -
P/RPS 0.66 0.80 0.77 0.89 0.82 0.80 0.92 -19.91%
P/EPS 8.86 11.88 10.46 10.86 9.84 8.89 13.94 -26.13%
EY 11.29 8.42 9.56 9.21 10.17 11.25 7.18 35.33%
DY 3.51 0.00 3.80 2.98 4.50 4.62 4.03 -8.82%
P/NAPS 1.04 1.30 1.25 1.36 1.80 1.81 1.96 -34.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 21/04/21 19/02/21 -
Price 0.585 0.68 0.735 0.73 0.72 0.83 0.83 -
P/RPS 0.68 0.76 0.80 0.85 0.79 0.85 1.02 -23.74%
P/EPS 9.09 11.30 10.83 10.43 9.38 9.46 15.53 -30.09%
EY 11.00 8.85 9.23 9.59 10.66 10.58 6.44 43.03%
DY 3.42 0.00 3.67 3.11 4.72 4.34 3.61 -3.54%
P/NAPS 1.06 1.24 1.29 1.30 1.71 1.93 2.18 -38.24%

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