[LUXCHEM] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1.03%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 726,265 693,188 689,416 737,512 765,480 784,571 809,360 -6.93%
PBT 62,553 55,016 47,521 50,344 50,122 48,555 50,197 15.72%
Tax -15,577 -14,806 -13,237 -14,038 -13,167 -12,273 -12,366 16.55%
NP 46,976 40,210 34,284 36,306 36,955 36,282 37,831 15.45%
-
NP to SH 47,885 41,328 35,707 38,031 37,644 36,840 38,095 16.39%
-
Tax Rate 24.90% 26.91% 27.86% 27.88% 26.27% 25.28% 24.63% -
Total Cost 679,289 652,978 655,132 701,206 728,525 748,289 771,529 -8.10%
-
Net Worth 340,407 322,491 313,532 313,532 299,833 289,422 295,951 9.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 26,874 19,981 19,981 19,727 19,727 19,402 19,402 24.13%
Div Payout % 56.12% 48.35% 55.96% 51.87% 52.41% 52.67% 50.93% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 340,407 322,491 313,532 313,532 299,833 289,422 295,951 9.73%
NOSH 895,808 895,808 895,808 895,808 895,808 894,412 878,100 1.33%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.47% 5.80% 4.97% 4.92% 4.83% 4.62% 4.67% -
ROE 14.07% 12.82% 11.39% 12.13% 12.55% 12.73% 12.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 81.07 77.38 76.96 82.33 86.80 89.46 92.98 -8.69%
EPS 5.35 4.61 3.99 4.25 4.27 4.20 4.38 14.19%
DPS 3.00 2.25 2.23 2.20 2.25 2.21 2.25 21.03%
NAPS 0.38 0.36 0.35 0.35 0.34 0.33 0.34 7.66%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.88 64.79 64.44 68.93 71.55 73.33 75.65 -6.93%
EPS 4.48 3.86 3.34 3.55 3.52 3.44 3.56 16.47%
DPS 2.51 1.87 1.87 1.84 1.84 1.81 1.81 24.23%
NAPS 0.3182 0.3014 0.2931 0.2931 0.2803 0.2705 0.2766 9.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.745 0.755 0.66 0.455 0.48 0.48 0.515 -
P/RPS 0.92 0.98 0.86 0.55 0.55 0.54 0.55 40.69%
P/EPS 13.94 16.37 16.56 10.72 11.24 11.43 11.77 11.88%
EY 7.18 6.11 6.04 9.33 8.89 8.75 8.50 -10.59%
DY 4.03 2.98 3.38 4.84 4.69 4.61 4.37 -5.23%
P/NAPS 1.96 2.10 1.89 1.30 1.41 1.45 1.51 18.89%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 27/10/20 29/07/20 12/06/20 17/02/20 24/10/19 29/07/19 -
Price 0.83 0.93 0.825 0.74 0.545 0.485 0.53 -
P/RPS 1.02 1.20 1.07 0.90 0.63 0.54 0.57 47.13%
P/EPS 15.53 20.16 20.70 17.43 12.77 11.55 12.11 17.94%
EY 6.44 4.96 4.83 5.74 7.83 8.66 8.26 -15.22%
DY 3.61 2.42 2.70 2.98 4.13 4.56 4.25 -10.26%
P/NAPS 2.18 2.58 2.36 2.11 1.60 1.47 1.56 24.86%

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