[LUXCHEM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
10-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.74%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 941,179 936,026 924,374 855,915 854,967 779,652 726,265 18.92%
PBT 102,843 96,532 98,950 91,246 88,175 76,716 62,553 39.42%
Tax -25,418 -23,897 -24,577 -21,210 -20,521 -18,108 -15,577 38.72%
NP 77,425 72,635 74,373 70,036 67,654 58,608 46,976 39.65%
-
NP to SH 65,717 63,957 68,426 67,960 67,460 58,462 47,885 23.56%
-
Tax Rate 24.72% 24.76% 24.84% 23.24% 23.27% 23.60% 24.90% -
Total Cost 863,754 863,391 850,001 785,879 787,313 721,044 679,289 17.42%
-
Net Worth 588,371 588,371 574,639 552,912 406,367 402,902 340,407 44.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,779 17,821 26,254 34,089 34,089 35,307 26,874 -15.79%
Div Payout % 31.62% 27.87% 38.37% 50.16% 50.53% 60.39% 56.12% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 588,371 588,371 574,639 552,912 406,367 402,902 340,407 44.16%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 996,974 996,974 895,808 12.60%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.23% 7.76% 8.05% 8.18% 7.91% 7.52% 6.47% -
ROE 11.17% 10.87% 11.91% 12.29% 16.60% 14.51% 14.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 87.98 87.50 91.69 86.69 88.36 83.21 81.07 5.62%
EPS 6.14 5.98 6.79 6.88 6.97 6.24 5.35 9.64%
DPS 1.94 1.67 2.60 3.45 3.52 3.77 3.00 -25.27%
NAPS 0.55 0.55 0.57 0.56 0.42 0.43 0.38 28.04%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 87.97 87.49 86.40 80.00 79.91 72.87 67.88 18.92%
EPS 6.14 5.98 6.40 6.35 6.31 5.46 4.48 23.45%
DPS 1.94 1.67 2.45 3.19 3.19 3.30 2.51 -15.81%
NAPS 0.5499 0.5499 0.5371 0.5168 0.3798 0.3766 0.3182 44.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.57 0.715 0.71 0.76 0.755 0.78 0.745 -
P/RPS 0.65 0.82 0.77 0.88 0.85 0.94 0.92 -20.72%
P/EPS 9.28 11.96 10.46 11.04 10.83 12.50 13.94 -23.81%
EY 10.78 8.36 9.56 9.06 9.23 8.00 7.18 31.21%
DY 3.41 2.33 3.67 4.54 4.67 4.83 4.03 -10.56%
P/NAPS 1.04 1.30 1.25 1.36 1.80 1.81 1.96 -34.53%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 21/04/21 19/02/21 -
Price 0.585 0.68 0.735 0.745 0.72 0.83 0.83 -
P/RPS 0.66 0.78 0.80 0.86 0.81 1.00 1.02 -25.24%
P/EPS 9.52 11.37 10.83 10.82 10.33 13.30 15.53 -27.90%
EY 10.50 8.79 9.23 9.24 9.68 7.52 6.44 38.65%
DY 3.32 2.45 3.54 4.63 4.89 4.54 3.61 -5.44%
P/NAPS 1.06 1.24 1.29 1.33 1.71 1.93 2.18 -38.24%

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