[LUXCHEM] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 22.02%
YoY- 353.98%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 177,356 165,776 157,563 152,832 171,949 170,548 220,760 -13.54%
PBT 18,513 13,653 13,360 12,201 4,374 11,266 28,116 -24.25%
Tax -4,829 -3,240 -3,171 -2,981 -2,012 -2,719 -6,699 -19.55%
NP 13,684 10,413 10,189 9,220 2,362 8,547 21,417 -25.75%
-
NP to SH 11,068 9,071 9,416 7,499 2,438 8,784 18,327 -28.48%
-
Tax Rate 26.08% 23.73% 23.74% 24.43% 46.00% 24.13% 23.83% -
Total Cost 163,672 155,363 147,374 143,612 169,587 162,001 199,343 -12.28%
-
Net Worth 609,766 599,069 599,069 599,069 588,371 588,371 588,371 2.40%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,558 - 6,418 - 10,697 - 10,697 -13.78%
Div Payout % 77.32% - 68.17% - 438.79% - 58.37% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 609,766 599,069 599,069 599,069 588,371 588,371 588,371 2.40%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.72% 6.28% 6.47% 6.03% 1.37% 5.01% 9.70% -
ROE 1.82% 1.51% 1.57% 1.25% 0.41% 1.49% 3.11% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.58 15.50 14.73 14.29 16.07 15.94 20.64 -13.55%
EPS 1.03 0.85 0.88 0.70 0.23 0.82 1.71 -28.61%
DPS 0.80 0.00 0.60 0.00 1.00 0.00 1.00 -13.78%
NAPS 0.57 0.56 0.56 0.56 0.55 0.55 0.55 2.40%
Adjusted Per Share Value based on latest NOSH - 1,069,866
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 16.58 15.50 14.73 14.29 16.07 15.94 20.63 -13.52%
EPS 1.03 0.85 0.88 0.70 0.23 0.82 1.71 -28.61%
DPS 0.80 0.00 0.60 0.00 1.00 0.00 1.00 -13.78%
NAPS 0.5699 0.5599 0.5599 0.5599 0.5499 0.5499 0.5499 2.40%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.515 0.475 0.465 0.485 0.535 0.535 0.57 -
P/RPS 3.11 3.07 3.16 3.39 3.33 3.36 2.76 8.26%
P/EPS 49.78 56.02 52.83 69.19 234.75 65.16 33.27 30.72%
EY 2.01 1.79 1.89 1.45 0.43 1.53 3.01 -23.54%
DY 1.55 0.00 1.29 0.00 1.87 0.00 1.75 -7.75%
P/NAPS 0.90 0.85 0.83 0.87 0.97 0.97 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 26/10/23 27/07/23 27/04/23 16/02/23 27/10/22 28/07/22 -
Price 0.505 0.47 0.485 0.495 0.54 0.54 0.585 -
P/RPS 3.05 3.03 3.29 3.46 3.36 3.39 2.83 5.10%
P/EPS 48.81 55.43 55.10 70.61 236.95 65.76 34.15 26.80%
EY 2.05 1.80 1.81 1.42 0.42 1.52 2.93 -21.13%
DY 1.58 0.00 1.24 0.00 1.85 0.00 1.71 -5.12%
P/NAPS 0.89 0.84 0.87 0.88 0.98 0.98 1.06 -10.97%

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