[LUXCHEM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.84%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 177,356 171,949 288,691 220,232 187,155 206,246 197,203 -1.75%
PBT 18,513 4,374 27,998 20,294 12,757 11,190 13,344 5.60%
Tax -4,829 -2,012 -7,477 -4,110 -3,339 -2,445 -4,037 3.02%
NP 13,684 2,362 20,521 16,184 9,418 8,745 9,307 6.63%
-
NP to SH 11,068 2,438 16,592 16,126 9,569 8,765 9,492 2.59%
-
Tax Rate 26.08% 46.00% 26.71% 20.25% 26.17% 21.85% 30.25% -
Total Cost 163,672 169,587 268,170 204,048 177,737 197,501 187,896 -2.27%
-
Net Worth 609,766 588,371 574,639 340,407 299,833 282,432 255,871 15.56%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,558 10,697 10,081 17,916 11,023 10,698 12,380 -5.96%
Div Payout % 77.32% 438.79% 60.76% 111.10% 115.20% 122.06% 130.43% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 609,766 588,371 574,639 340,407 299,833 282,432 255,871 15.56%
NOSH 1,069,866 1,069,866 1,069,866 895,808 895,808 863,461 825,391 4.41%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.72% 1.37% 7.11% 7.35% 5.03% 4.24% 4.72% -
ROE 1.82% 0.41% 2.89% 4.74% 3.19% 3.10% 3.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.58 16.07 28.64 24.58 21.22 24.10 23.89 -5.90%
EPS 1.03 0.23 1.54 1.80 1.09 1.02 1.15 -1.81%
DPS 0.80 1.00 1.00 2.00 1.25 1.25 1.50 -9.94%
NAPS 0.57 0.55 0.57 0.38 0.34 0.33 0.31 10.67%
Adjusted Per Share Value based on latest NOSH - 1,069,866
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.58 16.07 26.98 20.59 17.49 19.28 18.43 -1.74%
EPS 1.03 0.23 1.55 1.51 0.89 0.82 0.89 2.46%
DPS 0.80 1.00 0.94 1.67 1.03 1.00 1.16 -6.00%
NAPS 0.5699 0.5499 0.5371 0.3182 0.2803 0.264 0.2392 15.56%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.515 0.535 0.71 0.745 0.48 0.52 0.755 -
P/RPS 3.11 3.33 2.48 3.03 2.26 2.16 3.16 -0.26%
P/EPS 49.78 234.75 43.14 41.39 44.24 50.78 65.65 -4.50%
EY 2.01 0.43 2.32 2.42 2.26 1.97 1.52 4.76%
DY 1.55 1.87 1.41 2.68 2.60 2.40 1.99 -4.07%
P/NAPS 0.90 0.97 1.25 1.96 1.41 1.58 2.44 -15.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 16/02/23 17/02/22 19/02/21 17/02/20 15/02/19 14/02/18 -
Price 0.505 0.54 0.735 0.83 0.545 0.54 0.775 -
P/RPS 3.05 3.36 2.57 3.38 2.57 2.24 3.24 -1.00%
P/EPS 48.81 236.95 44.66 46.11 50.23 52.73 67.39 -5.23%
EY 2.05 0.42 2.24 2.17 1.99 1.90 1.48 5.57%
DY 1.58 1.85 1.36 2.41 2.29 2.31 1.94 -3.36%
P/NAPS 0.89 0.98 1.29 2.18 1.60 1.64 2.50 -15.80%

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