[LUXCHEM] QoQ TTM 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- 30.36%
YoY- -18.82%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 683,842 653,527 648,120 652,892 716,089 802,777 919,519 -17.90%
PBT 64,007 57,727 43,588 41,201 55,957 68,567 92,191 -21.57%
Tax -15,754 -14,221 -11,404 -10,883 -14,411 -17,305 -22,770 -21.75%
NP 48,253 43,506 32,184 30,318 41,546 51,262 69,421 -21.51%
-
NP to SH 41,116 37,054 28,424 28,137 37,048 45,643 59,797 -22.07%
-
Tax Rate 24.61% 24.63% 26.16% 26.41% 25.75% 25.24% 24.70% -
Total Cost 635,589 610,021 615,936 622,574 674,543 751,515 850,098 -17.60%
-
Net Worth 620,464 609,766 599,069 599,069 599,069 588,371 588,371 3.60%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 14,976 14,976 17,116 17,116 21,395 21,395 20,779 -19.59%
Div Payout % 36.43% 40.42% 60.22% 60.83% 57.75% 46.88% 34.75% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 620,464 609,766 599,069 599,069 599,069 588,371 588,371 3.60%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.06% 6.66% 4.97% 4.64% 5.80% 6.39% 7.55% -
ROE 6.63% 6.08% 4.74% 4.70% 6.18% 7.76% 10.16% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 63.92 61.09 60.59 61.03 66.94 75.04 85.96 -17.90%
EPS 3.84 3.46 2.66 2.63 3.46 4.27 5.59 -22.12%
DPS 1.40 1.40 1.60 1.60 2.00 2.00 1.94 -19.52%
NAPS 0.58 0.57 0.56 0.56 0.56 0.55 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 1,069,866
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 63.92 61.08 60.58 61.03 66.93 75.04 85.95 -17.90%
EPS 3.84 3.46 2.66 2.63 3.46 4.27 5.59 -22.12%
DPS 1.40 1.40 1.60 1.60 2.00 2.00 1.94 -19.52%
NAPS 0.5799 0.5699 0.5599 0.5599 0.5599 0.5499 0.5499 3.60%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.535 0.515 0.475 0.465 0.485 0.535 0.535 -
P/RPS 0.84 0.84 0.78 0.76 0.72 0.71 0.62 22.41%
P/EPS 13.92 14.87 17.88 17.68 14.00 12.54 9.57 28.34%
EY 7.18 6.73 5.59 5.66 7.14 7.98 10.45 -22.11%
DY 2.62 2.72 3.37 3.44 4.12 3.74 3.63 -19.52%
P/NAPS 0.92 0.90 0.85 0.83 0.87 0.97 0.97 -3.46%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 25/04/24 22/02/24 26/10/23 27/07/23 27/04/23 16/02/23 27/10/22 -
Price 0.57 0.505 0.47 0.485 0.495 0.54 0.54 -
P/RPS 0.89 0.83 0.78 0.79 0.74 0.72 0.63 25.87%
P/EPS 14.83 14.58 17.69 18.44 14.29 12.66 9.66 33.04%
EY 6.74 6.86 5.65 5.42 7.00 7.90 10.35 -24.85%
DY 2.46 2.77 3.40 3.30 4.04 3.70 3.60 -22.40%
P/NAPS 0.98 0.89 0.84 0.87 0.88 0.98 0.98 0.00%

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