[LUXCHEM] YoY Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 50.78%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 653,527 802,777 924,373 726,264 765,480 814,086 806,683 -3.44%
PBT 57,727 68,567 98,951 62,554 50,122 49,880 55,774 0.57%
Tax -14,222 -17,305 -24,578 -15,578 -13,166 -12,231 -14,790 -0.65%
NP 43,505 51,262 74,373 46,976 36,956 37,649 40,984 0.99%
-
NP to SH 37,054 45,642 68,426 47,885 37,645 37,977 40,747 -1.57%
-
Tax Rate 24.64% 25.24% 24.84% 24.90% 26.27% 24.52% 26.52% -
Total Cost 610,022 751,515 850,000 679,288 728,524 776,437 765,699 -3.71%
-
Net Worth 609,766 588,371 574,639 340,407 299,833 282,432 256,218 15.53%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,976 21,395 27,219 26,874 19,841 19,256 33,060 -12.35%
Div Payout % 40.42% 46.88% 39.78% 56.12% 52.71% 50.71% 81.14% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 609,766 588,371 574,639 340,407 299,833 282,432 256,218 15.53%
NOSH 1,069,866 1,069,866 1,069,866 895,808 895,808 863,461 826,511 4.39%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.66% 6.39% 8.05% 6.47% 4.83% 4.62% 5.08% -
ROE 6.08% 7.76% 11.91% 14.07% 12.56% 13.45% 15.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 61.09 75.04 91.69 81.07 86.80 95.12 97.60 -7.50%
EPS 3.46 4.27 6.79 5.35 4.27 4.44 4.93 -5.72%
DPS 1.40 2.00 2.70 3.00 2.25 2.25 4.00 -16.04%
NAPS 0.57 0.55 0.57 0.38 0.34 0.33 0.31 10.67%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 61.08 75.04 86.40 67.88 71.55 76.09 75.40 -3.44%
EPS 3.46 4.27 6.40 4.48 3.52 3.55 3.81 -1.59%
DPS 1.40 2.00 2.54 2.51 1.85 1.80 3.09 -12.35%
NAPS 0.5699 0.5499 0.5371 0.3182 0.2803 0.264 0.2395 15.53%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.515 0.535 0.71 0.745 0.48 0.52 0.755 -
P/RPS 0.84 0.71 0.77 0.92 0.55 0.55 0.77 1.46%
P/EPS 14.87 12.54 10.46 13.94 11.24 11.72 15.31 -0.48%
EY 6.73 7.97 9.56 7.18 8.89 8.53 6.53 0.50%
DY 2.72 3.74 3.80 4.03 4.69 4.33 5.30 -10.51%
P/NAPS 0.90 0.97 1.25 1.96 1.41 1.58 2.44 -15.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 16/02/23 17/02/22 19/02/21 17/02/20 15/02/19 14/02/18 -
Price 0.505 0.54 0.735 0.83 0.545 0.54 0.775 -
P/RPS 0.83 0.72 0.80 1.02 0.63 0.57 0.79 0.82%
P/EPS 14.58 12.66 10.83 15.53 12.77 12.17 15.72 -1.24%
EY 6.86 7.90 9.23 6.44 7.83 8.22 6.36 1.26%
DY 2.77 3.70 3.67 3.61 4.13 4.17 5.16 -9.84%
P/NAPS 0.89 0.98 1.29 2.18 1.60 1.64 2.50 -15.80%

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