[LUXCHEM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.92%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 802,777 841,104 920,560 958,080 924,373 847,576 886,950 -6.41%
PBT 68,567 85,590 105,854 99,244 98,951 94,604 98,068 -21.17%
Tax -17,305 -20,390 -25,148 -23,500 -24,578 -22,801 -23,466 -18.32%
NP 51,262 65,200 80,706 75,744 74,373 71,802 74,602 -22.07%
-
NP to SH 45,642 57,605 68,842 64,376 68,426 69,112 74,260 -27.64%
-
Tax Rate 25.24% 23.82% 23.76% 23.68% 24.84% 24.10% 23.93% -
Total Cost 751,515 775,904 839,854 882,336 850,000 775,773 812,348 -5.04%
-
Net Worth 588,371 588,371 588,371 588,371 574,639 552,912 406,367 27.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 21,395 14,263 21,395 - 27,219 22,379 32,896 -24.87%
Div Payout % 46.88% 24.76% 31.08% - 39.78% 32.38% 44.30% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 588,371 588,371 588,371 588,371 574,639 552,912 406,367 27.89%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 996,974 4.80%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.39% 7.75% 8.77% 7.91% 8.05% 8.47% 8.41% -
ROE 7.76% 9.79% 11.70% 10.94% 11.91% 12.50% 18.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.04 78.63 86.05 89.56 91.69 85.84 91.67 -12.46%
EPS 4.27 5.39 6.44 6.00 6.79 7.00 7.68 -32.31%
DPS 2.00 1.33 2.00 0.00 2.70 2.27 3.40 -29.72%
NAPS 0.55 0.55 0.55 0.55 0.57 0.56 0.42 19.63%
Adjusted Per Share Value based on latest NOSH - 1,069,866
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.04 78.62 86.04 89.55 86.40 79.22 82.90 -6.40%
EPS 4.27 5.38 6.43 6.02 6.40 6.46 6.94 -27.59%
DPS 2.00 1.33 2.00 0.00 2.54 2.09 3.07 -24.79%
NAPS 0.5499 0.5499 0.5499 0.5499 0.5371 0.5168 0.3798 27.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.535 0.535 0.57 0.715 0.71 0.76 0.755 -
P/RPS 0.71 0.68 0.66 0.80 0.77 0.89 0.82 -9.13%
P/EPS 12.54 9.94 8.86 11.88 10.46 10.86 9.84 17.49%
EY 7.97 10.07 11.29 8.42 9.56 9.21 10.17 -14.96%
DY 3.74 2.49 3.51 0.00 3.80 2.98 4.50 -11.57%
P/NAPS 0.97 0.97 1.04 1.30 1.25 1.36 1.80 -33.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 27/10/22 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 -
Price 0.54 0.54 0.585 0.68 0.735 0.73 0.72 -
P/RPS 0.72 0.69 0.68 0.76 0.80 0.85 0.79 -5.98%
P/EPS 12.66 10.03 9.09 11.30 10.83 10.43 9.38 22.06%
EY 7.90 9.97 11.00 8.85 9.23 9.59 10.66 -18.06%
DY 3.70 2.47 3.42 0.00 3.67 3.11 4.72 -14.94%
P/NAPS 0.98 0.98 1.06 1.24 1.29 1.30 1.71 -30.93%

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