[LUXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.47%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 726,264 506,033 314,773 174,481 765,480 578,325 390,837 50.86%
PBT 62,554 42,259 23,412 13,066 50,122 37,365 26,013 79.01%
Tax -15,578 -11,467 -6,789 -4,024 -13,166 -9,827 -6,718 74.74%
NP 46,976 30,792 16,623 9,042 36,956 27,538 19,295 80.48%
-
NP to SH 47,885 31,758 17,554 9,986 37,645 28,076 19,492 81.57%
-
Tax Rate 24.90% 27.14% 29.00% 30.80% 26.27% 26.30% 25.83% -
Total Cost 679,288 475,241 298,150 165,439 728,524 550,787 371,542 49.24%
-
Net Worth 340,407 322,491 313,532 313,532 299,833 289,422 295,951 9.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 26,874 8,958 8,958 - 19,841 - 8,704 111.31%
Div Payout % 56.12% 28.21% 51.03% - 52.71% - 44.66% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 340,407 322,491 313,532 313,532 299,833 289,422 295,951 9.73%
NOSH 895,808 895,808 895,808 895,808 895,808 894,412 878,100 1.33%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.47% 6.08% 5.28% 5.18% 4.83% 4.76% 4.94% -
ROE 14.07% 9.85% 5.60% 3.18% 12.56% 9.70% 6.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 81.07 56.49 35.14 19.48 86.80 65.94 44.90 48.01%
EPS 5.35 3.55 1.96 1.11 4.27 3.20 2.24 78.20%
DPS 3.00 1.00 1.00 0.00 2.25 0.00 1.00 107.31%
NAPS 0.38 0.36 0.35 0.35 0.34 0.33 0.34 7.66%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.88 47.30 29.42 16.31 71.55 54.06 36.53 50.86%
EPS 4.48 2.97 1.64 0.93 3.52 2.62 1.82 81.81%
DPS 2.51 0.84 0.84 0.00 1.85 0.00 0.81 111.82%
NAPS 0.3182 0.3014 0.2931 0.2931 0.2803 0.2705 0.2766 9.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.745 0.755 0.66 0.455 0.48 0.48 0.515 -
P/RPS 0.92 1.34 1.88 2.34 0.55 0.73 1.15 -13.76%
P/EPS 13.94 21.30 33.68 40.82 11.24 14.99 23.00 -28.27%
EY 7.18 4.70 2.97 2.45 8.89 6.67 4.35 39.45%
DY 4.03 1.32 1.52 0.00 4.69 0.00 1.94 62.44%
P/NAPS 1.96 2.10 1.89 1.30 1.41 1.45 1.51 18.89%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 27/10/20 29/07/20 12/06/20 17/02/20 24/10/19 29/07/19 -
Price 0.83 0.93 0.865 0.775 0.545 0.485 0.53 -
P/RPS 1.02 1.65 2.46 3.98 0.63 0.74 1.18 -9.21%
P/EPS 15.53 26.23 44.14 69.52 12.77 15.15 23.67 -24.39%
EY 6.44 3.81 2.27 1.44 7.83 6.60 4.23 32.17%
DY 3.61 1.08 1.16 0.00 4.13 0.00 1.89 53.64%
P/NAPS 2.18 2.58 2.47 2.21 1.60 1.47 1.56 24.86%

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