[LUXCHEM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 13.53%
YoY- 68.52%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 192,208 215,607 227,868 220,232 191,260 140,292 174,481 6.65%
PBT 21,918 21,805 27,229 20,294 18,847 10,346 13,066 41.13%
Tax -5,367 -5,178 -6,555 -4,110 -4,678 -2,765 -4,024 21.14%
NP 16,551 16,627 20,674 16,184 14,169 7,581 9,042 49.58%
-
NP to SH 14,704 16,567 20,563 16,126 14,204 7,569 9,986 29.39%
-
Tax Rate 24.49% 23.75% 24.07% 20.25% 24.82% 26.73% 30.80% -
Total Cost 175,657 198,980 207,194 204,048 177,091 132,711 165,439 4.07%
-
Net Worth 552,912 406,367 402,902 340,407 322,491 313,532 313,532 45.91%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 7,740 8,432 17,916 - 8,958 - -
Div Payout % - 46.72% 41.01% 111.10% - 118.35% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 552,912 406,367 402,902 340,407 322,491 313,532 313,532 45.91%
NOSH 1,069,866 996,974 996,974 895,808 895,808 895,808 895,808 12.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.61% 7.71% 9.07% 7.35% 7.41% 5.40% 5.18% -
ROE 2.66% 4.08% 5.10% 4.74% 4.40% 2.41% 3.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.47 22.28 24.32 24.58 21.35 15.66 19.48 -0.03%
EPS 1.41 1.64 2.19 1.80 1.59 0.85 1.11 17.27%
DPS 0.00 0.80 0.90 2.00 0.00 1.00 0.00 -
NAPS 0.56 0.42 0.43 0.38 0.36 0.35 0.35 36.75%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.97 20.15 21.30 20.59 17.88 13.11 16.31 6.66%
EPS 1.37 1.55 1.92 1.51 1.33 0.71 0.93 29.43%
DPS 0.00 0.72 0.79 1.67 0.00 0.84 0.00 -
NAPS 0.5168 0.3798 0.3766 0.3182 0.3014 0.2931 0.2931 45.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.76 0.755 0.78 0.745 0.755 0.66 0.455 -
P/RPS 3.90 3.39 3.21 3.03 3.54 4.21 2.34 40.52%
P/EPS 51.03 44.09 35.54 41.39 47.62 78.11 40.82 16.03%
EY 1.96 2.27 2.81 2.42 2.10 1.28 2.45 -13.81%
DY 0.00 1.06 1.15 2.68 0.00 1.52 0.00 -
P/NAPS 1.36 1.80 1.81 1.96 2.10 1.89 1.30 3.05%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 10/11/21 11/08/21 21/04/21 19/02/21 27/10/20 29/07/20 12/06/20 -
Price 0.73 0.72 0.83 0.83 0.93 0.865 0.775 -
P/RPS 3.75 3.23 3.41 3.38 4.36 5.52 3.98 -3.88%
P/EPS 49.02 42.05 37.82 46.11 58.65 102.37 69.52 -20.76%
EY 2.04 2.38 2.64 2.17 1.70 0.98 1.44 26.11%
DY 0.00 1.11 1.08 2.41 0.00 1.16 0.00 -
P/NAPS 1.30 1.71 1.93 2.18 2.58 2.47 2.21 -29.77%

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