[LUXCHEM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.93%
YoY- 63.22%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 634,894 841,104 847,576 674,710 771,100 810,453 812,640 -4.02%
PBT 52,285 85,590 94,604 56,345 49,820 51,586 56,573 -1.30%
Tax -12,522 -20,390 -22,801 -15,289 -13,102 -13,048 -14,337 -2.22%
NP 39,762 65,200 71,802 41,056 36,717 38,538 42,236 -1.00%
-
NP to SH 34,648 57,605 69,112 42,344 37,434 38,949 41,673 -3.02%
-
Tax Rate 23.95% 23.82% 24.10% 27.13% 26.30% 25.29% 25.34% -
Total Cost 595,132 775,904 775,773 633,654 734,382 771,914 770,404 -4.20%
-
Net Worth 599,069 588,371 552,912 322,491 289,422 273,142 247,789 15.84%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 8,558 14,263 22,379 11,944 - 11,380 27,532 -17.68%
Div Payout % 24.70% 24.76% 32.38% 28.21% - 29.22% 66.07% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 599,069 588,371 552,912 322,491 289,422 273,142 247,789 15.84%
NOSH 1,069,866 1,069,866 1,069,866 895,808 894,412 861,473 844,852 4.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.26% 7.75% 8.47% 6.08% 4.76% 4.76% 5.20% -
ROE 5.78% 9.79% 12.50% 13.13% 12.93% 14.26% 16.82% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.35 78.63 85.84 75.32 87.92 94.95 98.39 -8.07%
EPS 3.24 5.39 7.00 4.73 4.27 4.56 5.04 -7.09%
DPS 0.80 1.33 2.27 1.33 0.00 1.33 3.33 -21.14%
NAPS 0.56 0.55 0.56 0.36 0.33 0.32 0.30 10.95%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.34 78.62 79.22 63.06 72.07 75.75 75.96 -4.03%
EPS 3.24 5.38 6.46 3.96 3.50 3.64 3.90 -3.04%
DPS 0.80 1.33 2.09 1.12 0.00 1.06 2.57 -17.66%
NAPS 0.5599 0.5499 0.5168 0.3014 0.2705 0.2553 0.2316 15.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.475 0.535 0.76 0.755 0.48 0.625 0.815 -
P/RPS 0.80 0.68 0.89 1.00 0.55 0.66 0.83 -0.61%
P/EPS 14.67 9.94 10.86 15.97 11.25 13.70 16.15 -1.58%
EY 6.82 10.07 9.21 6.26 8.89 7.30 6.19 1.62%
DY 1.68 2.49 2.98 1.77 0.00 2.13 4.09 -13.77%
P/NAPS 0.85 0.97 1.36 2.10 1.45 1.95 2.72 -17.61%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 26/10/23 27/10/22 10/11/21 27/10/20 24/10/19 25/10/18 24/10/17 -
Price 0.47 0.54 0.73 0.93 0.485 0.59 0.835 -
P/RPS 0.79 0.69 0.85 1.23 0.55 0.62 0.85 -1.21%
P/EPS 14.51 10.03 10.43 19.67 11.36 12.93 16.55 -2.16%
EY 6.89 9.97 9.59 5.08 8.80 7.73 6.04 2.21%
DY 1.70 2.47 3.11 1.43 0.00 2.26 3.99 -13.24%
P/NAPS 0.84 0.98 1.30 2.58 1.47 1.84 2.78 -18.07%

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