[LUXCHEM] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -6.53%
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 802,777 919,519 941,179 936,026 924,374 855,915 854,967 -4.10%
PBT 68,567 92,191 102,843 96,532 98,950 91,246 88,175 -15.39%
Tax -17,305 -22,770 -25,418 -23,897 -24,577 -21,210 -20,521 -10.71%
NP 51,262 69,421 77,425 72,635 74,373 70,036 67,654 -16.84%
-
NP to SH 45,643 59,797 65,717 63,957 68,426 67,960 67,460 -22.87%
-
Tax Rate 25.24% 24.70% 24.72% 24.76% 24.84% 23.24% 23.27% -
Total Cost 751,515 850,098 863,754 863,391 850,001 785,879 787,313 -3.04%
-
Net Worth 588,371 588,371 588,371 588,371 574,639 552,912 406,367 27.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 21,395 20,779 20,779 17,821 26,254 34,089 34,089 -26.63%
Div Payout % 46.88% 34.75% 31.62% 27.87% 38.37% 50.16% 50.53% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 588,371 588,371 588,371 588,371 574,639 552,912 406,367 27.89%
NOSH 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 1,069,866 996,974 4.80%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.39% 7.55% 8.23% 7.76% 8.05% 8.18% 7.91% -
ROE 7.76% 10.16% 11.17% 10.87% 11.91% 12.29% 16.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.04 85.96 87.98 87.50 91.69 86.69 88.36 -10.29%
EPS 4.27 5.59 6.14 5.98 6.79 6.88 6.97 -27.80%
DPS 2.00 1.94 1.94 1.67 2.60 3.45 3.52 -31.32%
NAPS 0.55 0.55 0.55 0.55 0.57 0.56 0.42 19.63%
Adjusted Per Share Value based on latest NOSH - 1,069,866
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.04 85.95 87.97 87.49 86.40 80.00 79.91 -4.09%
EPS 4.27 5.59 6.14 5.98 6.40 6.35 6.31 -22.86%
DPS 2.00 1.94 1.94 1.67 2.45 3.19 3.19 -26.68%
NAPS 0.5499 0.5499 0.5499 0.5499 0.5371 0.5168 0.3798 27.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.535 0.535 0.57 0.715 0.71 0.76 0.755 -
P/RPS 0.71 0.62 0.65 0.82 0.77 0.88 0.85 -11.27%
P/EPS 12.54 9.57 9.28 11.96 10.46 11.04 10.83 10.23%
EY 7.98 10.45 10.78 8.36 9.56 9.06 9.23 -9.22%
DY 3.74 3.63 3.41 2.33 3.67 4.54 4.67 -13.72%
P/NAPS 0.97 0.97 1.04 1.30 1.25 1.36 1.80 -33.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 27/10/22 28/07/22 28/04/22 17/02/22 10/11/21 11/08/21 -
Price 0.54 0.54 0.585 0.68 0.735 0.745 0.72 -
P/RPS 0.72 0.63 0.66 0.78 0.80 0.86 0.81 -7.53%
P/EPS 12.66 9.66 9.52 11.37 10.83 10.82 10.33 14.47%
EY 7.90 10.35 10.50 8.79 9.23 9.24 9.68 -12.63%
DY 3.70 3.60 3.32 2.45 3.54 4.63 4.89 -16.92%
P/NAPS 0.98 0.98 1.06 1.24 1.29 1.33 1.71 -30.93%

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