[LUXCHEM] YoY TTM Result on 30-Sep-2020 [#3]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

27-Oct-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 15.74%

YoY- 12.18%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	648,120	919,519	855,915	693,188	784,571	805,044	795,853	-3.36%
YoY %	-29.52%	7.43%	23.48%	-11.65%	-2.54%	1.15%	-	-
Horiz. %	81.44%	115.54%	107.55%	87.10%	98.58%	101.15%	100.00%	-
PBT	43,588	92,191	91,246	55,016	48,555	52,035	61,088	-5.46%
YoY %	-52.72%	1.04%	65.85%	13.31%	-6.69%	-14.82%	-	-
Horiz. %	71.35%	150.92%	149.37%	90.06%	79.48%	85.18%	100.00%	-
Tax	-11,404	-22,770	-21,210	-14,806	-12,273	-13,824	-16,006	-5.49%
YoY %	49.92%	-7.36%	-43.25%	-20.64%	11.22%	13.63%	-	-
Horiz. %	71.25%	142.26%	132.51%	92.50%	76.68%	86.37%	100.00%	-
NP	32,184	69,421	70,036	40,210	36,282	38,211	45,082	-5.45%
YoY %	-53.64%	-0.88%	74.18%	10.83%	-5.05%	-15.24%	-	-
Horiz. %	71.39%	153.99%	155.35%	89.19%	80.48%	84.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,424	59,797	67,960	41,328	36,840	38,705	44,772	-7.28%
YoY %	-52.47%	-12.01%	64.44%	12.18%	-4.82%	-13.55%	-	-
Horiz. %	63.49%	133.56%	151.79%	92.31%	82.28%	86.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	24.70%	23.24%	26.91%	25.28%	26.57%	26.20%	-
YoY %	5.91%	6.28%	-13.64%	6.45%	-4.86%	1.41%	-	-
Horiz. %	99.85%	94.27%	88.70%	102.71%	96.49%	101.41%	100.00%	-
Total Cost	615,936	850,098	785,879	652,978	748,289	766,833	750,771	-3.24%
YoY %	-27.55%	8.17%	20.35%	-12.74%	-2.42%	2.14%	-	-
Horiz. %	82.04%	113.23%	104.68%	86.97%	99.67%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	599,069	588,371	552,912	322,491	289,422	273,142	247,789	15.84%
YoY %	1.82%	6.41%	71.45%	11.43%	5.96%	10.23%	-	-
Horiz. %	241.77%	237.45%	223.14%	130.15%	116.80%	110.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	17,116	20,779	34,089	19,981	19,402	20,886	19,150	-1.85%
YoY %	-17.63%	-39.04%	70.61%	2.98%	-7.11%	9.07%	-	-
Horiz. %	89.38%	108.51%	178.01%	104.34%	101.32%	109.07%	100.00%	-
Div Payout %	60.22%	34.75%	50.16%	48.35%	52.67%	53.96%	42.77%	-
YoY %	73.29%	-30.72%	3.74%	-8.20%	-2.39%	26.16%	-	-
Horiz. %	140.80%	81.25%	117.28%	113.05%	123.15%	126.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	599,069	588,371	552,912	322,491	289,422	273,142	247,789	15.84%
YoY %	1.82%	6.41%	71.45%	11.43%	5.96%	10.23%	-	-
Horiz. %	241.77%	237.45%	223.14%	130.15%	116.80%	110.23%	100.00%	-
NOSH	1,069,866	1,069,866	1,069,866	895,808	894,412	861,473	844,852	4.01%
YoY %	0.00%	0.00%	19.43%	0.16%	3.82%	1.97%	-	-
Horiz. %	126.63%	126.63%	126.63%	106.03%	105.87%	101.97%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	4.97%	7.55%	8.18%	5.80%	4.62%	4.75%	5.66%	-
YoY %	-34.17%	-7.70%	41.03%	25.54%	-2.74%	-16.08%	-	-
Horiz. %	87.81%	133.39%	144.52%	102.47%	81.63%	83.92%	100.00%	-
ROE	4.74%	10.16%	12.29%	12.82%	12.73%	14.17%	18.07%	-
YoY %	-53.35%	-17.33%	-4.13%	0.71%	-10.16%	-21.58%	-	-
Horiz. %	26.23%	56.23%	68.01%	70.95%	70.45%	78.42%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	60.59	85.96	86.69	77.38	89.46	94.31	96.35	-7.43%
YoY %	-29.51%	-0.84%	12.03%	-13.50%	-5.14%	-2.12%	-	-
Horiz. %	62.89%	89.22%	89.97%	80.31%	92.85%	97.88%	100.00%	-
EPS	2.66	5.59	6.88	4.61	4.20	4.53	5.42	-11.18%
YoY %	-52.42%	-18.75%	49.24%	9.76%	-7.28%	-16.42%	-	-
Horiz. %	49.08%	103.14%	126.94%	85.06%	77.49%	83.58%	100.00%	-
DPS	1.60	1.94	3.45	2.25	2.21	2.45	2.32	-6.00%
YoY %	-17.53%	-43.77%	53.33%	1.81%	-9.80%	5.60%	-	-
Horiz. %	68.97%	83.62%	148.71%	96.98%	95.26%	105.60%	100.00%	-
NAPS	0.56	0.55	0.56	0.36	0.33	0.32	0.30	10.95%
YoY %	1.82%	-1.79%	55.56%	9.09%	3.12%	6.67%	-	-
Horiz. %	186.67%	183.33%	186.67%	120.00%	110.00%	106.67%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 895,808
RPS	60.58	85.95	80.00	64.79	73.33	75.25	74.39	-3.36%
YoY %	-29.52%	7.44%	23.48%	-11.65%	-2.55%	1.16%	-	-
Horiz. %	81.44%	115.54%	107.54%	87.10%	98.58%	101.16%	100.00%	-
EPS	2.66	5.59	6.35	3.86	3.44	3.62	4.18	-7.25%
YoY %	-52.42%	-11.97%	64.51%	12.21%	-4.97%	-13.40%	-	-
Horiz. %	63.64%	133.73%	151.91%	92.34%	82.30%	86.60%	100.00%	-
DPS	1.60	1.94	3.19	1.87	1.81	1.95	1.79	-1.85%
YoY %	-17.53%	-39.18%	70.59%	3.31%	-7.18%	8.94%	-	-
Horiz. %	89.39%	108.38%	178.21%	104.47%	101.12%	108.94%	100.00%	-
NAPS	0.5599	0.5499	0.5168	0.3014	0.2705	0.2553	0.2316	15.84%
YoY %	1.82%	6.40%	71.47%	11.42%	5.95%	10.23%	-	-
Horiz. %	241.75%	237.44%	223.14%	130.14%	116.80%	110.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.78	0.62	0.88	0.98	0.54	0.66	0.85	-1.42%
YoY %	25.81%	-29.55%	-10.20%	81.48%	-18.18%	-22.35%	-	-
Horiz. %	91.76%	72.94%	103.53%	115.29%	63.53%	77.65%	100.00%	-
P/EPS	17.88	9.57	11.04	16.37	11.43	13.78	15.04	2.92%
YoY %	86.83%	-13.32%	-32.56%	43.22%	-17.05%	-8.38%	-	-
Horiz. %	118.88%	63.63%	73.40%	108.84%	76.00%	91.62%	100.00%	-
EY	5.59	10.45	9.06	6.11	8.75	7.26	6.65	-2.85%
YoY %	-46.51%	15.34%	48.28%	-30.17%	20.52%	9.17%	-	-
Horiz. %	84.06%	157.14%	136.24%	91.88%	131.58%	109.17%	100.00%	-
DY	3.37	3.63	4.54	2.98	4.61	3.92	2.84	2.89%
YoY %	-7.16%	-20.04%	52.35%	-35.36%	17.60%	38.03%	-	-
Horiz. %	118.66%	127.82%	159.86%	104.93%	162.32%	138.03%	100.00%	-
P/NAPS	0.85	0.97	1.36	2.10	1.45	1.95	2.72	-17.61%
YoY %	-12.37%	-28.68%	-35.24%	44.83%	-25.64%	-28.31%	-	-
Horiz. %	31.25%	35.66%	50.00%	77.21%	53.31%	71.69%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	0.745	0.93	0.485	0.59	0.805	-
P/RPS	0.78	0.63	0.86	1.20	0.54	0.63	0.84	-1.22%
YoY %	23.81%	-26.74%	-28.33%	122.22%	-14.29%	-25.00%	-	-
Horiz. %	92.86%	75.00%	102.38%	142.86%	64.29%	75.00%	100.00%	-
P/EPS	17.69	9.66	10.82	20.16	11.55	13.01	14.85	2.95%
YoY %	83.13%	-10.72%	-46.33%	74.55%	-11.22%	-12.39%	-	-
Horiz. %	119.12%	65.05%	72.86%	135.76%	77.78%	87.61%	100.00%	-
EY	5.65	10.35	9.24	4.96	8.66	7.69	6.73	-2.87%
YoY %	-45.41%	12.01%	86.29%	-42.73%	12.61%	14.26%	-	-
Horiz. %	83.95%	153.79%	137.30%	73.70%	128.68%	114.26%	100.00%	-
DY	3.40	3.60	4.63	2.42	4.56	4.15	2.88	2.80%
YoY %	-5.56%	-22.25%	91.32%	-46.93%	9.88%	44.10%	-	-
Horiz. %	118.06%	125.00%	160.76%	84.03%	158.33%	144.10%	100.00%	-
P/NAPS	0.84	0.98	1.33	2.58	1.47	1.84	2.68	-17.57%
YoY %	-14.29%	-26.32%	-48.45%	75.51%	-20.11%	-31.34%	-	-
Horiz. %	31.34%	36.57%	49.63%	96.27%	54.85%	68.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos