[LUXCHEM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.08%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 506,033 314,773 174,481 765,480 578,325 390,837 202,449 83.87%
PBT 42,259 23,412 13,066 50,122 37,365 26,013 12,844 120.73%
Tax -11,467 -6,789 -4,024 -13,166 -9,827 -6,718 -3,153 135.93%
NP 30,792 16,623 9,042 36,956 27,538 19,295 9,691 115.67%
-
NP to SH 31,758 17,554 9,986 37,645 28,076 19,492 9,599 121.54%
-
Tax Rate 27.14% 29.00% 30.80% 26.27% 26.30% 25.83% 24.55% -
Total Cost 475,241 298,150 165,439 728,524 550,787 371,542 192,758 82.20%
-
Net Worth 322,491 313,532 313,532 299,833 289,422 295,951 294,190 6.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,958 8,958 - 19,841 - 8,704 - -
Div Payout % 28.21% 51.03% - 52.71% - 44.66% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 322,491 313,532 313,532 299,833 289,422 295,951 294,190 6.29%
NOSH 895,808 895,808 895,808 895,808 894,412 878,100 869,532 1.99%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.08% 5.28% 5.18% 4.83% 4.76% 4.94% 4.79% -
ROE 9.85% 5.60% 3.18% 12.56% 9.70% 6.59% 3.26% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 56.49 35.14 19.48 86.80 65.94 44.90 23.40 79.66%
EPS 3.55 1.96 1.11 4.27 3.20 2.24 1.11 116.61%
DPS 1.00 1.00 0.00 2.25 0.00 1.00 0.00 -
NAPS 0.36 0.35 0.35 0.34 0.33 0.34 0.34 3.87%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.30 29.42 16.31 71.55 54.06 36.53 18.92 83.89%
EPS 2.97 1.64 0.93 3.52 2.62 1.82 0.90 121.17%
DPS 0.84 0.84 0.00 1.85 0.00 0.81 0.00 -
NAPS 0.3014 0.2931 0.2931 0.2803 0.2705 0.2766 0.275 6.28%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.755 0.66 0.455 0.48 0.48 0.515 0.52 -
P/RPS 1.34 1.88 2.34 0.55 0.73 1.15 2.22 -28.51%
P/EPS 21.30 33.68 40.82 11.24 14.99 23.00 46.87 -40.80%
EY 4.70 2.97 2.45 8.89 6.67 4.35 2.13 69.24%
DY 1.32 1.52 0.00 4.69 0.00 1.94 0.00 -
P/NAPS 2.10 1.89 1.30 1.41 1.45 1.51 1.53 23.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/10/20 29/07/20 12/06/20 17/02/20 24/10/19 29/07/19 30/04/19 -
Price 0.93 0.865 0.775 0.545 0.485 0.53 0.51 -
P/RPS 1.65 2.46 3.98 0.63 0.74 1.18 2.18 -16.90%
P/EPS 26.23 44.14 69.52 12.77 15.15 23.67 45.97 -31.13%
EY 3.81 2.27 1.44 7.83 6.60 4.23 2.18 44.94%
DY 1.08 1.16 0.00 4.13 0.00 1.89 0.00 -
P/NAPS 2.58 2.47 2.21 1.60 1.47 1.56 1.50 43.41%

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