[LUXCHEM] YoY TTM 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- 0.74%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 648,120 919,519 855,915 693,188 784,571 805,044 795,853 -3.36%
PBT 43,588 92,191 91,246 55,016 48,555 52,035 61,088 -5.46%
Tax -11,404 -22,770 -21,210 -14,806 -12,273 -13,824 -16,006 -5.49%
NP 32,184 69,421 70,036 40,210 36,282 38,211 45,082 -5.45%
-
NP to SH 28,424 59,797 67,960 41,328 36,840 38,705 44,772 -7.28%
-
Tax Rate 26.16% 24.70% 23.24% 26.91% 25.28% 26.57% 26.20% -
Total Cost 615,936 850,098 785,879 652,978 748,289 766,833 750,771 -3.24%
-
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 17,116 20,779 34,089 19,981 19,402 20,886 19,150 -1.85%
Div Payout % 60.22% 34.75% 50.16% 48.35% 52.67% 53.96% 42.77% -
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 4.97% 7.55% 8.18% 5.80% 4.62% 4.75% 5.66% -
ROE 4.74% 10.16% 12.29% 12.82% 12.73% 14.17% 18.07% -
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 60.59 85.96 86.69 77.38 89.46 94.31 96.35 -7.43%
EPS 2.66 5.59 6.88 4.61 4.20 4.53 5.42 -11.18%
DPS 1.60 1.94 3.45 2.25 2.21 2.45 2.32 -6.00%
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 60.58 85.95 80.00 64.79 73.33 75.25 74.39 -3.36%
EPS 2.66 5.59 6.35 3.86 3.44 3.62 4.18 -7.25%
DPS 1.60 1.94 3.19 1.87 1.81 1.95 1.79 -1.85%
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 0.78 0.62 0.88 0.98 0.54 0.66 0.85 -1.42%
P/EPS 17.88 9.57 11.04 16.37 11.43 13.78 15.04 2.92%
EY 5.59 10.45 9.06 6.11 8.75 7.26 6.65 -2.85%
DY 3.37 3.63 4.54 2.98 4.61 3.92 2.84 2.89%
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 0.745 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%
P/EPS 17.69 9.66 10.82 20.16 11.55 13.01 14.85 2.95%
EY 5.65 10.35 9.24 4.96 8.66 7.69 6.73 -2.87%
DY 3.40 3.60 4.63 2.42 4.56 4.15 2.88 2.80%
P/NAPS 0.84 0.98 1.33 2.58 1.47 1.84 2.68 -17.57%

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