[LUXCHEM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
29-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 75.79%
YoY- -9.94%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 310,395 460,280 443,475 314,773 390,837 395,564 421,246 -4.95%
PBT 25,561 52,927 49,034 23,412 26,013 25,697 30,101 -2.68%
Tax -6,153 -12,574 -11,733 -6,789 -6,718 -6,585 -7,531 -3.31%
NP 19,408 40,353 37,301 16,623 19,295 19,112 22,570 -2.48%
-
NP to SH 16,915 34,421 37,130 17,554 19,492 19,375 22,266 -4.47%
-
Tax Rate 24.07% 23.76% 23.93% 29.00% 25.83% 25.63% 25.02% -
Total Cost 290,987 419,927 406,174 298,150 371,542 376,452 398,676 -5.11%
-
Net Worth 599,069 588,371 406,367 313,532 295,951 272,178 246,783 15.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 6,418 10,697 16,448 8,958 8,704 8,505 6,932 -1.27%
Div Payout % 37.95% 31.08% 44.30% 51.03% 44.66% 43.90% 31.13% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 599,069 588,371 406,367 313,532 295,951 272,178 246,783 15.92%
NOSH 1,069,866 1,069,866 996,974 895,808 878,100 857,245 277,285 25.22%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.25% 8.77% 8.41% 5.28% 4.94% 4.83% 5.36% -
ROE 2.82% 5.85% 9.14% 5.60% 6.59% 7.12% 9.02% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.02 43.03 45.84 35.14 44.90 46.51 151.92 -24.10%
EPS 1.58 3.22 3.84 1.96 2.24 2.28 8.03 -23.72%
DPS 0.60 1.00 1.70 1.00 1.00 1.00 2.50 -21.15%
NAPS 0.56 0.55 0.42 0.35 0.34 0.32 0.89 -7.42%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.01 43.02 41.45 29.42 36.53 36.97 39.37 -4.95%
EPS 1.58 3.22 3.47 1.64 1.82 1.81 2.08 -4.47%
DPS 0.60 1.00 1.54 0.84 0.81 0.80 0.65 -1.32%
NAPS 0.5599 0.5499 0.3798 0.2931 0.2766 0.2544 0.2307 15.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.465 0.57 0.755 0.66 0.515 0.625 2.09 -
P/RPS 1.60 1.32 1.65 1.88 1.15 1.34 1.38 2.49%
P/EPS 29.41 17.71 19.67 33.68 23.00 27.44 26.03 2.05%
EY 3.40 5.64 5.08 2.97 4.35 3.64 3.84 -2.00%
DY 1.29 1.75 2.25 1.52 1.94 1.60 1.20 1.21%
P/NAPS 0.83 1.04 1.80 1.89 1.51 1.95 2.35 -15.91%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 11/08/21 29/07/20 29/07/19 26/07/18 26/07/17 -
Price 0.485 0.585 0.72 0.865 0.53 0.69 2.09 -
P/RPS 1.67 1.36 1.57 2.46 1.18 1.48 1.38 3.22%
P/EPS 30.67 18.18 18.76 44.14 23.67 30.29 26.03 2.77%
EY 3.26 5.50 5.33 2.27 4.23 3.30 3.84 -2.69%
DY 1.24 1.71 2.36 1.16 1.89 1.45 1.20 0.54%
P/NAPS 0.87 1.06 1.71 2.47 1.56 2.16 2.35 -15.25%

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