[LUXCHEM] QoQ TTM 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- 22.09%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 924,374 855,915 854,967 779,652 726,265 693,188 689,416 21.52%
PBT 98,950 91,246 88,175 76,716 62,553 55,016 47,521 62.84%
Tax -24,577 -21,210 -20,521 -18,108 -15,577 -14,806 -13,237 50.89%
NP 74,373 70,036 67,654 58,608 46,976 40,210 34,284 67.34%
-
NP to SH 68,426 67,960 67,460 58,462 47,885 41,328 35,707 54.09%
-
Tax Rate 24.84% 23.24% 23.27% 23.60% 24.90% 26.91% 27.86% -
Total Cost 850,001 785,879 787,313 721,044 679,289 652,978 655,132 18.90%
-
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 26,254 34,089 34,089 35,307 26,874 19,981 19,981 19.90%
Div Payout % 38.37% 50.16% 50.53% 60.39% 56.12% 48.35% 55.96% -
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% 8.18% 7.91% 7.52% 6.47% 5.80% 4.97% -
ROE 11.91% 12.29% 16.60% 14.51% 14.07% 12.82% 11.39% -
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 86.69 88.36 83.21 81.07 77.38 76.96 12.34%
EPS 6.79 6.88 6.97 6.24 5.35 4.61 3.99 42.40%
DPS 2.60 3.45 3.52 3.77 3.00 2.25 2.23 10.74%
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 80.00 79.91 72.87 67.88 64.79 64.44 21.52%
EPS 6.40 6.35 6.31 5.46 4.48 3.86 3.34 54.09%
DPS 2.45 3.19 3.19 3.30 2.51 1.87 1.87 19.67%
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 0.88 0.85 0.94 0.92 0.98 0.86 -7.08%
P/EPS 10.46 11.04 10.83 12.50 13.94 16.37 16.56 -26.32%
EY 9.56 9.06 9.23 8.00 7.18 6.11 6.04 35.70%
DY 3.67 4.54 4.67 4.83 4.03 2.98 3.38 5.62%
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 0.745 0.72 0.83 0.83 0.93 0.825 -
P/RPS 0.80 0.86 0.81 1.00 1.02 1.20 1.07 -17.57%
P/EPS 10.83 10.82 10.33 13.30 15.53 20.16 20.70 -34.99%
EY 9.23 9.24 9.68 7.52 6.44 4.96 4.83 53.81%
DY 3.54 4.63 4.89 4.54 3.61 2.42 2.70 19.73%
P/NAPS 1.29 1.33 1.71 1.93 2.18 2.58 2.36 -33.07%

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