[LUXCHEM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 50.78%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 635,682 443,475 227,868 726,264 506,033 314,773 174,481 136.58%
PBT 70,953 49,034 27,229 62,554 42,259 23,412 13,066 208.63%
Tax -17,101 -11,733 -6,555 -15,578 -11,467 -6,789 -4,024 162.13%
NP 53,852 37,301 20,674 46,976 30,792 16,623 9,042 228.21%
-
NP to SH 51,834 37,130 20,563 47,885 31,758 17,554 9,986 199.48%
-
Tax Rate 24.10% 23.93% 24.07% 24.90% 27.14% 29.00% 30.80% -
Total Cost 581,830 406,174 207,194 679,288 475,241 298,150 165,439 131.08%
-
Net Worth 552,912 406,367 402,902 340,407 322,491 313,532 313,532 45.91%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,784 16,448 8,432 26,874 8,958 8,958 - -
Div Payout % 32.38% 44.30% 41.01% 56.12% 28.21% 51.03% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 552,912 406,367 402,902 340,407 322,491 313,532 313,532 45.91%
NOSH 1,069,866 996,974 996,974 895,808 895,808 895,808 895,808 12.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.47% 8.41% 9.07% 6.47% 6.08% 5.28% 5.18% -
ROE 9.37% 9.14% 5.10% 14.07% 9.85% 5.60% 3.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.38 45.84 24.32 81.07 56.49 35.14 19.48 121.71%
EPS 5.25 3.84 2.19 5.35 3.55 1.96 1.11 181.50%
DPS 1.70 1.70 0.90 3.00 1.00 1.00 0.00 -
NAPS 0.56 0.42 0.43 0.38 0.36 0.35 0.35 36.75%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.42 41.45 21.30 67.88 47.30 29.42 16.31 136.57%
EPS 4.84 3.47 1.92 4.48 2.97 1.64 0.93 200.01%
DPS 1.57 1.54 0.79 2.51 0.84 0.84 0.00 -
NAPS 0.5168 0.3798 0.3766 0.3182 0.3014 0.2931 0.2931 45.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.76 0.755 0.78 0.745 0.755 0.66 0.455 -
P/RPS 1.18 1.65 3.21 0.92 1.34 1.88 2.34 -36.61%
P/EPS 14.48 19.67 35.54 13.94 21.30 33.68 40.82 -49.85%
EY 6.91 5.08 2.81 7.18 4.70 2.97 2.45 99.49%
DY 2.24 2.25 1.15 4.03 1.32 1.52 0.00 -
P/NAPS 1.36 1.80 1.81 1.96 2.10 1.89 1.30 3.05%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 10/11/21 11/08/21 21/04/21 19/02/21 27/10/20 29/07/20 12/06/20 -
Price 0.73 0.72 0.83 0.83 0.93 0.865 0.775 -
P/RPS 1.13 1.57 3.41 1.02 1.65 2.46 3.98 -56.76%
P/EPS 13.91 18.76 37.82 15.53 26.23 44.14 69.52 -65.75%
EY 7.19 5.33 2.64 6.44 3.81 2.27 1.44 191.84%
DY 2.33 2.36 1.08 3.61 1.08 1.16 0.00 -
P/NAPS 1.30 1.71 1.93 2.18 2.58 2.47 2.21 -29.77%

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