[LUXCHEM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 32.01%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 630,828 460,280 239,520 924,373 635,682 443,475 227,868 97.03%
PBT 64,193 52,927 24,811 98,951 70,953 49,034 27,229 77.04%
Tax -15,293 -12,574 -5,875 -24,578 -17,101 -11,733 -6,555 75.81%
NP 48,900 40,353 18,936 74,373 53,852 37,301 20,674 77.43%
-
NP to SH 43,204 34,421 16,094 68,426 51,834 37,130 20,563 63.96%
-
Tax Rate 23.82% 23.76% 23.68% 24.84% 24.10% 23.93% 24.07% -
Total Cost 581,928 419,927 220,584 850,000 581,830 406,174 207,194 98.93%
-
Net Worth 588,371 588,371 588,371 574,639 552,912 406,367 402,902 28.68%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 10,697 10,697 - 27,219 16,784 16,448 8,432 17.17%
Div Payout % 24.76% 31.08% - 39.78% 32.38% 44.30% 41.01% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 588,371 588,371 588,371 574,639 552,912 406,367 402,902 28.68%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 996,974 996,974 4.81%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.75% 8.77% 7.91% 8.05% 8.47% 8.41% 9.07% -
ROE 7.34% 5.85% 2.74% 11.91% 9.37% 9.14% 5.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 58.97 43.03 22.39 91.69 64.38 45.84 24.32 80.38%
EPS 4.04 3.22 1.50 6.79 5.25 3.84 2.19 50.35%
DPS 1.00 1.00 0.00 2.70 1.70 1.70 0.90 7.26%
NAPS 0.55 0.55 0.55 0.57 0.56 0.42 0.43 17.81%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 58.96 43.02 22.39 86.40 59.42 41.45 21.30 97.02%
EPS 4.04 3.22 1.50 6.40 4.84 3.47 1.92 64.13%
DPS 1.00 1.00 0.00 2.54 1.57 1.54 0.79 17.00%
NAPS 0.5499 0.5499 0.5499 0.5371 0.5168 0.3798 0.3766 28.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.535 0.57 0.715 0.71 0.76 0.755 0.78 -
P/RPS 0.91 1.32 3.19 0.77 1.18 1.65 3.21 -56.81%
P/EPS 13.25 17.71 47.53 10.46 14.48 19.67 35.54 -48.16%
EY 7.55 5.64 2.10 9.56 6.91 5.08 2.81 93.15%
DY 1.87 1.75 0.00 3.80 2.24 2.25 1.15 38.24%
P/NAPS 0.97 1.04 1.30 1.25 1.36 1.80 1.81 -33.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 21/04/21 -
Price 0.54 0.585 0.68 0.735 0.73 0.72 0.83 -
P/RPS 0.92 1.36 3.04 0.80 1.13 1.57 3.41 -58.21%
P/EPS 13.37 18.18 45.20 10.83 13.91 18.76 37.82 -49.97%
EY 7.48 5.50 2.21 9.23 7.19 5.33 2.64 100.10%
DY 1.85 1.71 0.00 3.67 2.33 2.36 1.08 43.11%
P/NAPS 0.98 1.06 1.24 1.29 1.30 1.71 1.93 -36.32%

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