[LUXCHEM] YoY Cumulative 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- 39.6%
YoY- 63.22%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 476,171 630,828 635,682 506,033 578,325 607,840 609,480 -4.02%
PBT 39,214 64,193 70,953 42,259 37,365 38,690 42,430 -1.30%
Tax -9,392 -15,293 -17,101 -11,467 -9,827 -9,786 -10,753 -2.22%
NP 29,822 48,900 53,852 30,792 27,538 28,904 31,677 -1.00%
-
NP to SH 25,986 43,204 51,834 31,758 28,076 29,212 31,255 -3.02%
-
Tax Rate 23.95% 23.82% 24.10% 27.14% 26.30% 25.29% 25.34% -
Total Cost 446,349 581,928 581,830 475,241 550,787 578,936 577,803 -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 6,418 10,697 16,784 8,958 - 8,535 20,649 -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 4.34% 7.34% 9.37% 9.85% 9.70% 10.69% 12.61% -
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 44.51 58.97 64.38 56.49 65.94 71.21 73.79 -8.07%
EPS 2.43 4.04 5.25 3.55 3.20 3.42 3.78 -7.09%
DPS 0.60 1.00 1.70 1.00 0.00 1.00 2.50 -21.15%
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 44.51 58.96 59.42 47.30 54.06 56.81 56.97 -4.02%
EPS 2.43 4.04 4.84 2.97 2.62 2.73 2.92 -3.01%
DPS 0.60 1.00 1.57 0.84 0.00 0.80 1.93 -17.68%
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 1.07 0.91 1.18 1.34 0.73 0.88 1.10 -0.45%
P/EPS 19.55 13.25 14.48 21.30 14.99 18.26 21.54 -1.60%
EY 5.11 7.55 6.91 4.70 6.67 5.48 4.64 1.62%
DY 1.26 1.87 2.24 1.32 0.00 1.60 3.07 -13.78%
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 1.06 0.92 1.13 1.65 0.74 0.83 1.13 -1.05%
P/EPS 19.35 13.37 13.91 26.23 15.15 17.24 22.07 -2.16%
EY 5.17 7.48 7.19 3.81 6.60 5.80 4.53 2.22%
DY 1.28 1.85 2.33 1.08 0.00 1.69 2.99 -13.18%
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