[LUXCHEM] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.69%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 919,519 941,179 936,026 924,374 855,915 854,967 779,652 11.61%
PBT 92,191 102,843 96,532 98,950 91,246 88,175 76,716 13.01%
Tax -22,770 -25,418 -23,897 -24,577 -21,210 -20,521 -18,108 16.48%
NP 69,421 77,425 72,635 74,373 70,036 67,654 58,608 11.93%
-
NP to SH 59,797 65,717 63,957 68,426 67,960 67,460 58,462 1.51%
-
Tax Rate 24.70% 24.72% 24.76% 24.84% 23.24% 23.27% 23.60% -
Total Cost 850,098 863,754 863,391 850,001 785,879 787,313 721,044 11.59%
-
Net Worth 588,371 588,371 588,371 574,639 552,912 406,367 402,902 28.68%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 20,779 20,779 17,821 26,254 34,089 34,089 35,307 -29.74%
Div Payout % 34.75% 31.62% 27.87% 38.37% 50.16% 50.53% 60.39% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 588,371 588,371 588,371 574,639 552,912 406,367 402,902 28.68%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 996,974 996,974 4.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.55% 8.23% 7.76% 8.05% 8.18% 7.91% 7.52% -
ROE 10.16% 11.17% 10.87% 11.91% 12.29% 16.60% 14.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.96 87.98 87.50 91.69 86.69 88.36 83.21 2.18%
EPS 5.59 6.14 5.98 6.79 6.88 6.97 6.24 -7.06%
DPS 1.94 1.94 1.67 2.60 3.45 3.52 3.77 -35.75%
NAPS 0.55 0.55 0.55 0.57 0.56 0.42 0.43 17.81%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.95 87.97 87.49 86.40 80.00 79.91 72.87 11.62%
EPS 5.59 6.14 5.98 6.40 6.35 6.31 5.46 1.57%
DPS 1.94 1.94 1.67 2.45 3.19 3.19 3.30 -29.80%
NAPS 0.5499 0.5499 0.5499 0.5371 0.5168 0.3798 0.3766 28.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.535 0.57 0.715 0.71 0.76 0.755 0.78 -
P/RPS 0.62 0.65 0.82 0.77 0.88 0.85 0.94 -24.20%
P/EPS 9.57 9.28 11.96 10.46 11.04 10.83 12.50 -16.29%
EY 10.45 10.78 8.36 9.56 9.06 9.23 8.00 19.47%
DY 3.63 3.41 2.33 3.67 4.54 4.67 4.83 -17.32%
P/NAPS 0.97 1.04 1.30 1.25 1.36 1.80 1.81 -33.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 21/04/21 -
Price 0.54 0.585 0.68 0.735 0.745 0.72 0.83 -
P/RPS 0.63 0.66 0.78 0.80 0.86 0.81 1.00 -26.48%
P/EPS 9.66 9.52 11.37 10.83 10.82 10.33 13.30 -19.18%
EY 10.35 10.50 8.79 9.23 9.24 9.68 7.52 23.70%
DY 3.60 3.32 2.45 3.54 4.63 4.89 4.54 -14.31%
P/NAPS 0.98 1.06 1.24 1.29 1.33 1.71 1.93 -36.32%

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