[LUXCHEM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
21-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 71.77%
YoY- 105.92%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 924,373 847,576 886,950 911,472 726,264 674,710 629,546 29.09%
PBT 98,951 94,604 98,068 108,916 62,554 56,345 46,824 64.45%
Tax -24,578 -22,801 -23,466 -26,220 -15,578 -15,289 -13,578 48.36%
NP 74,373 71,802 74,602 82,696 46,976 41,056 33,246 70.79%
-
NP to SH 68,426 69,112 74,260 82,252 47,885 42,344 35,108 55.84%
-
Tax Rate 24.84% 24.10% 23.93% 24.07% 24.90% 27.13% 29.00% -
Total Cost 850,000 775,773 812,348 828,776 679,288 633,654 596,300 26.57%
-
Net Worth 574,639 552,912 406,367 402,902 340,407 322,491 313,532 49.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 27,219 22,379 32,896 33,731 26,874 11,944 17,916 32.05%
Div Payout % 39.78% 32.38% 44.30% 41.01% 56.12% 28.21% 51.03% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 574,639 552,912 406,367 402,902 340,407 322,491 313,532 49.59%
NOSH 1,069,866 1,069,866 996,974 996,974 895,808 895,808 895,808 12.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.05% 8.47% 8.41% 9.07% 6.47% 6.08% 5.28% -
ROE 11.91% 12.50% 18.27% 20.41% 14.07% 13.13% 11.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.69 85.84 91.67 97.28 81.07 75.32 70.28 19.33%
EPS 6.79 7.00 7.68 8.76 5.35 4.73 3.92 44.08%
DPS 2.70 2.27 3.40 3.60 3.00 1.33 2.00 22.08%
NAPS 0.57 0.56 0.42 0.43 0.38 0.36 0.35 38.29%
Adjusted Per Share Value based on latest NOSH - 996,974
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.40 79.22 82.90 85.19 67.88 63.06 58.84 29.09%
EPS 6.40 6.46 6.94 7.69 4.48 3.96 3.28 55.95%
DPS 2.54 2.09 3.07 3.15 2.51 1.12 1.67 32.15%
NAPS 0.5371 0.5168 0.3798 0.3766 0.3182 0.3014 0.2931 49.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.71 0.76 0.755 0.78 0.745 0.755 0.66 -
P/RPS 0.77 0.89 0.82 0.80 0.92 1.00 0.94 -12.42%
P/EPS 10.46 10.86 9.84 8.89 13.94 15.97 16.84 -27.13%
EY 9.56 9.21 10.17 11.25 7.18 6.26 5.94 37.21%
DY 3.80 2.98 4.50 4.62 4.03 1.77 3.03 16.24%
P/NAPS 1.25 1.36 1.80 1.81 1.96 2.10 1.89 -24.03%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 10/11/21 11/08/21 21/04/21 19/02/21 27/10/20 29/07/20 -
Price 0.735 0.73 0.72 0.83 0.83 0.93 0.865 -
P/RPS 0.80 0.85 0.79 0.85 1.02 1.23 1.23 -24.87%
P/EPS 10.83 10.43 9.38 9.46 15.53 19.67 22.07 -37.70%
EY 9.23 9.59 10.66 10.58 6.44 5.08 4.53 60.51%
DY 3.67 3.11 4.72 4.34 3.61 1.43 2.31 36.04%
P/NAPS 1.29 1.30 1.71 1.93 2.18 2.58 2.47 -35.07%

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