[LUXCHEM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

11-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -9.72%

YoY- 111.52%

Quarter Report

Q2 2021 write up (Bursa).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	786,692	620,790	920,560	886,950	629,546	781,674	791,128	-0.09%
YoY %	26.72%	-32.56%	3.79%	40.89%	-19.46%	-1.20%	-	-
Horiz. %	99.44%	78.47%	116.36%	112.11%	79.58%	98.80%	100.00%	-
PBT	78,012	51,122	105,854	98,068	46,824	52,026	51,394	7.19%
YoY %	52.60%	-51.71%	7.94%	109.44%	-10.00%	1.23%	-	-
Horiz. %	151.79%	99.47%	205.97%	190.82%	91.11%	101.23%	100.00%	-
Tax	-18,902	-12,306	-25,148	-23,466	-13,578	-13,436	-13,170	6.20%
YoY %	-53.60%	51.07%	-7.17%	-72.82%	-1.06%	-2.02%	-	-
Horiz. %	143.52%	93.44%	190.95%	178.18%	103.10%	102.02%	100.00%	-
NP	59,110	38,816	80,706	74,602	33,246	38,590	38,224	7.52%
YoY %	52.28%	-51.90%	8.18%	124.39%	-13.85%	0.96%	-	-
Horiz. %	154.64%	101.55%	211.14%	195.17%	86.98%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,524	33,830	68,842	74,260	35,108	38,984	38,750	3.45%
YoY %	40.48%	-50.86%	-7.30%	111.52%	-9.94%	0.60%	-	-
Horiz. %	122.64%	87.30%	177.66%	191.64%	90.60%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.23%	24.07%	23.76%	23.93%	29.00%	25.83%	25.63%	-
YoY %	0.66%	1.30%	-0.71%	-17.48%	12.27%	0.78%	-	-
Horiz. %	94.54%	93.91%	92.70%	93.37%	113.15%	100.78%	100.00%	-
Total Cost	727,582	581,974	839,854	812,348	596,300	743,084	752,904	-0.56%
YoY %	25.02%	-30.71%	3.39%	36.23%	-19.75%	-1.30%	-	-
Horiz. %	96.64%	77.30%	111.55%	107.90%	79.20%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	631,161	599,069	588,371	406,367	313,532	295,951	272,178	15.03%
YoY %	5.36%	1.82%	44.79%	29.61%	5.94%	8.73%	-	-
Horiz. %	231.89%	220.10%	216.17%	149.30%	115.19%	108.73%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	17,116	12,837	21,395	32,896	17,916	17,408	17,011	0.10%
YoY %	33.33%	-40.00%	-34.96%	83.61%	2.92%	2.33%	-	-
Horiz. %	100.62%	75.46%	125.77%	193.38%	105.32%	102.33%	100.00%	-
Div Payout %	36.02%	37.95%	31.08%	44.30%	51.03%	44.66%	43.90%	-
YoY %	-5.09%	22.10%	-29.84%	-13.19%	14.26%	1.73%	-	-
Horiz. %	82.05%	86.45%	70.80%	100.91%	116.24%	101.73%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	631,161	599,069	588,371	406,367	313,532	295,951	272,178	15.03%
YoY %	5.36%	1.82%	44.79%	29.61%	5.94%	8.73%	-	-
Horiz. %	231.89%	220.10%	216.17%	149.30%	115.19%	108.73%	100.00%	-
NOSH	1,069,866	1,069,866	1,069,866	996,974	895,808	878,100	857,245	3.75%
YoY %	0.00%	0.00%	7.31%	11.29%	2.02%	2.43%	-	-
Horiz. %	124.80%	124.80%	124.80%	116.30%	104.50%	102.43%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.51%	6.25%	8.77%	8.41%	5.28%	4.94%	4.83%	-
YoY %	20.16%	-28.73%	4.28%	59.28%	6.88%	2.28%	-	-
Horiz. %	155.49%	129.40%	181.57%	174.12%	109.32%	102.28%	100.00%	-
ROE	7.53%	5.65%	11.70%	18.27%	11.20%	13.17%	14.24%	-
YoY %	33.27%	-51.71%	-35.96%	63.13%	-14.96%	-7.51%	-	-
Horiz. %	52.88%	39.68%	82.16%	128.30%	78.65%	92.49%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	73.54	58.03	86.05	91.67	70.28	89.80	93.01	-3.83%
YoY %	26.73%	-32.56%	-6.13%	30.44%	-21.74%	-3.45%	-	-
Horiz. %	79.07%	62.39%	92.52%	98.56%	75.56%	96.55%	100.00%	-
EPS	4.44	3.16	6.44	7.68	3.92	4.48	4.56	-0.44%
YoY %	40.51%	-50.93%	-16.15%	95.92%	-12.50%	-1.75%	-	-
Horiz. %	97.37%	69.30%	141.23%	168.42%	85.96%	98.25%	100.00%	-
DPS	1.60	1.20	2.00	3.40	2.00	2.00	2.00	-3.64%
YoY %	33.33%	-40.00%	-41.18%	70.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	60.00%	100.00%	170.00%	100.00%	100.00%	100.00%	-
NAPS	0.59	0.56	0.55	0.42	0.35	0.34	0.32	10.72%
YoY %	5.36%	1.82%	30.95%	20.00%	2.94%	6.25%	-	-
Horiz. %	184.37%	175.00%	171.88%	131.25%	109.38%	106.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 996,974
RPS	73.53	58.03	86.04	82.90	58.84	73.06	73.95	-0.09%
YoY %	26.71%	-32.55%	3.79%	40.89%	-19.46%	-1.20%	-	-
Horiz. %	99.43%	78.47%	116.35%	112.10%	79.57%	98.80%	100.00%	-
EPS	4.44	3.16	6.43	6.94	3.28	3.64	3.62	3.45%
YoY %	40.51%	-50.86%	-7.35%	111.59%	-9.89%	0.55%	-	-
Horiz. %	122.65%	87.29%	177.62%	191.71%	90.61%	100.55%	100.00%	-
DPS	1.60	1.20	2.00	3.07	1.67	1.63	1.59	0.10%
YoY %	33.33%	-40.00%	-34.85%	83.83%	2.45%	2.52%	-	-
Horiz. %	100.63%	75.47%	125.79%	193.08%	105.03%	102.52%	100.00%	-
NAPS	0.5899	0.5599	0.5499	0.3798	0.2931	0.2766	0.2544	15.03%
YoY %	5.36%	1.82%	44.79%	29.58%	5.97%	8.73%	-	-
Horiz. %	231.88%	220.09%	216.16%	149.29%	115.21%	108.73%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.575	0.465	0.57	0.755	0.66	0.515	0.625	-
P/RPS	0.78	0.80	0.66	0.82	0.94	0.57	0.67	2.56%
YoY %	-2.50%	21.21%	-19.51%	-12.77%	64.91%	-14.93%	-	-
Horiz. %	116.42%	119.40%	98.51%	122.39%	140.30%	85.07%	100.00%	-
P/EPS	12.94	14.70	8.86	9.84	16.84	11.50	13.72	-0.96%
YoY %	-11.97%	65.91%	-9.96%	-41.57%	46.43%	-16.18%	-	-
Horiz. %	94.31%	107.14%	64.58%	71.72%	122.74%	83.82%	100.00%	-
EY	7.73	6.80	11.29	10.17	5.94	8.70	7.29	0.98%
YoY %	13.68%	-39.77%	11.01%	71.21%	-31.72%	19.34%	-	-
Horiz. %	106.04%	93.28%	154.87%	139.51%	81.48%	119.34%	100.00%	-
DY	2.78	2.58	3.51	4.50	3.03	3.88	3.20	-2.31%
YoY %	7.75%	-26.50%	-22.00%	48.51%	-21.91%	21.25%	-	-
Horiz. %	86.87%	80.62%	109.69%	140.62%	94.69%	121.25%	100.00%	-
P/NAPS	0.97	0.83	1.04	1.80	1.89	1.51	1.95	-10.97%
YoY %	16.87%	-20.19%	-42.22%	-4.76%	25.17%	-22.56%	-	-
Horiz. %	49.74%	42.56%	53.33%	92.31%	96.92%	77.44%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	25/07/24	27/07/23	28/07/22	11/08/21	29/07/20	29/07/19	26/07/18	-
Price	0.59	0.485	0.585	0.72	0.865	0.53	0.69	-
P/RPS	0.80	0.84	0.68	0.79	1.23	0.59	0.74	1.30%
YoY %	-4.76%	23.53%	-13.92%	-35.77%	108.47%	-20.27%	-	-
Horiz. %	108.11%	113.51%	91.89%	106.76%	166.22%	79.73%	100.00%	-
P/EPS	13.28	15.34	9.09	9.38	22.07	11.83	15.15	-2.16%
YoY %	-13.43%	68.76%	-3.09%	-57.50%	86.56%	-21.91%	-	-
Horiz. %	87.66%	101.25%	60.00%	61.91%	145.68%	78.09%	100.00%	-
EY	7.53	6.52	11.00	10.66	4.53	8.45	6.60	2.21%
YoY %	15.49%	-40.73%	3.19%	135.32%	-46.39%	28.03%	-	-
Horiz. %	114.09%	98.79%	166.67%	161.52%	68.64%	128.03%	100.00%	-
DY	2.71	2.47	3.42	4.72	2.31	3.77	2.90	-1.12%
YoY %	9.72%	-27.78%	-27.54%	104.33%	-38.73%	30.00%	-	-
Horiz. %	93.45%	85.17%	117.93%	162.76%	79.66%	130.00%	100.00%	-
P/NAPS	1.00	0.87	1.06	1.71	2.47	1.56	2.16	-12.03%
YoY %	14.94%	-17.92%	-38.01%	-30.77%	58.33%	-27.78%	-	-
Horiz. %	46.30%	40.28%	49.07%	79.17%	114.35%	72.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos