[LUXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
21-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -57.06%
YoY- 105.92%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 924,373 635,682 443,475 227,868 726,264 506,033 314,773 104.66%
PBT 98,951 70,953 49,034 27,229 62,554 42,259 23,412 160.72%
Tax -24,578 -17,101 -11,733 -6,555 -15,578 -11,467 -6,789 135.22%
NP 74,373 53,852 37,301 20,674 46,976 30,792 16,623 170.78%
-
NP to SH 68,426 51,834 37,130 20,563 47,885 31,758 17,554 147.07%
-
Tax Rate 24.84% 24.10% 23.93% 24.07% 24.90% 27.14% 29.00% -
Total Cost 850,000 581,830 406,174 207,194 679,288 475,241 298,150 100.67%
-
Net Worth 574,639 552,912 406,367 402,902 340,407 322,491 313,532 49.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 27,219 16,784 16,448 8,432 26,874 8,958 8,958 109.36%
Div Payout % 39.78% 32.38% 44.30% 41.01% 56.12% 28.21% 51.03% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 574,639 552,912 406,367 402,902 340,407 322,491 313,532 49.59%
NOSH 1,069,866 1,069,866 996,974 996,974 895,808 895,808 895,808 12.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.05% 8.47% 8.41% 9.07% 6.47% 6.08% 5.28% -
ROE 11.91% 9.37% 9.14% 5.10% 14.07% 9.85% 5.60% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 91.69 64.38 45.84 24.32 81.07 56.49 35.14 89.20%
EPS 6.79 5.25 3.84 2.19 5.35 3.55 1.96 128.43%
DPS 2.70 1.70 1.70 0.90 3.00 1.00 1.00 93.54%
NAPS 0.57 0.56 0.42 0.43 0.38 0.36 0.35 38.29%
Adjusted Per Share Value based on latest NOSH - 996,974
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.40 59.42 41.45 21.30 67.88 47.30 29.42 104.67%
EPS 6.40 4.84 3.47 1.92 4.48 2.97 1.64 147.25%
DPS 2.54 1.57 1.54 0.79 2.51 0.84 0.84 108.68%
NAPS 0.5371 0.5168 0.3798 0.3766 0.3182 0.3014 0.2931 49.58%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.71 0.76 0.755 0.78 0.745 0.755 0.66 -
P/RPS 0.77 1.18 1.65 3.21 0.92 1.34 1.88 -44.75%
P/EPS 10.46 14.48 19.67 35.54 13.94 21.30 33.68 -54.04%
EY 9.56 6.91 5.08 2.81 7.18 4.70 2.97 117.54%
DY 3.80 2.24 2.25 1.15 4.03 1.32 1.52 83.89%
P/NAPS 1.25 1.36 1.80 1.81 1.96 2.10 1.89 -24.03%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 10/11/21 11/08/21 21/04/21 19/02/21 27/10/20 29/07/20 -
Price 0.735 0.73 0.72 0.83 0.83 0.93 0.865 -
P/RPS 0.80 1.13 1.57 3.41 1.02 1.65 2.46 -52.61%
P/EPS 10.83 13.91 18.76 37.82 15.53 26.23 44.14 -60.70%
EY 9.23 7.19 5.33 2.64 6.44 3.81 2.27 154.10%
DY 3.67 2.33 2.36 1.08 3.61 1.08 1.16 115.06%
P/NAPS 1.29 1.30 1.71 1.93 2.18 2.58 2.47 -35.07%

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