[LUXCHEM] YoY TTM 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- 15.39%

YoY- 88.93%

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
TTM Result
Revenue	736,478	652,892	941,179	854,967	689,416	809,360	781,001	-0.97%
YoY %	12.80%	-30.63%	10.08%	24.01%	-14.82%	3.63%	-	-
Horiz. %	94.30%	83.60%	120.51%	109.47%	88.27%	103.63%	100.00%	-
PBT	71,172	41,201	102,843	88,175	47,521	50,197	51,370	5.57%
YoY %	72.74%	-59.94%	16.64%	85.55%	-5.33%	-2.28%	-	-
Horiz. %	138.55%	80.20%	200.20%	171.65%	92.51%	97.72%	100.00%	-
Tax	-17,519	-10,883	-25,418	-20,521	-13,237	-12,366	-13,844	3.99%
YoY %	-60.98%	57.18%	-23.86%	-55.03%	-7.04%	10.68%	-	-
Horiz. %	126.55%	78.61%	183.60%	148.23%	95.62%	89.32%	100.00%	-
NP	53,653	30,318	77,425	67,654	34,284	37,831	37,526	6.13%
YoY %	76.97%	-60.84%	14.44%	97.33%	-9.38%	0.81%	-	-
Horiz. %	142.98%	80.79%	206.32%	180.29%	91.36%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,902	28,137	65,717	67,460	35,707	38,095	37,856	2.49%
YoY %	56.03%	-57.18%	-2.58%	88.93%	-6.27%	0.63%	-	-
Horiz. %	115.97%	74.33%	173.60%	178.20%	94.32%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	26.41%	24.72%	23.27%	27.86%	24.63%	26.95%	-
YoY %	-6.78%	6.84%	6.23%	-16.48%	13.11%	-8.61%	-	-
Horiz. %	91.35%	98.00%	91.73%	86.35%	103.38%	91.39%	100.00%	-
Total Cost	682,825	622,574	863,754	787,313	655,132	771,529	743,475	-1.40%
YoY %	9.68%	-27.92%	9.71%	20.18%	-15.09%	3.77%	-	-
Horiz. %	91.84%	83.74%	116.18%	105.90%	88.12%	103.77%	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	17,116	20,779	34,089	19,981	19,402	20,886	-3.26%
YoY %	0.00%	-17.63%	-39.04%	70.61%	2.98%	-7.11%	-	-
Horiz. %	81.95%	81.95%	99.49%	163.21%	95.67%	92.89%	100.00%	-
Div Payout %	38.99%	60.83%	31.62%	50.53%	55.96%	50.93%	55.17%	-
YoY %	-35.90%	92.38%	-37.42%	-9.70%	9.88%	-7.69%	-	-
Horiz. %	70.67%	110.26%	57.31%	91.59%	101.43%	92.31%	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	7.29%	4.64%	8.23%	7.91%	4.97%	4.67%	4.80%	-
YoY %	57.11%	-43.62%	4.05%	59.15%	6.42%	-2.71%	-	-
Horiz. %	151.88%	96.67%	171.46%	164.79%	103.54%	97.29%	100.00%	-
ROE	6.96%	4.70%	11.17%	16.60%	11.39%	12.87%	13.91%	-
YoY %	48.09%	-57.92%	-32.71%	45.74%	-11.50%	-7.48%	-	-
Horiz. %	50.04%	33.79%	80.30%	119.34%	81.88%	92.52%	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	68.84	61.03	87.98	88.36	76.96	92.98	91.82	-4.68%
YoY %	12.80%	-30.63%	-0.43%	14.81%	-17.23%	1.26%	-	-
Horiz. %	74.97%	66.47%	95.82%	96.23%	83.82%	101.26%	100.00%	-
EPS	4.10	2.63	6.14	6.97	3.99	4.38	4.45	-1.35%
YoY %	55.89%	-57.17%	-11.91%	74.69%	-8.90%	-1.57%	-	-
Horiz. %	92.13%	59.10%	137.98%	156.63%	89.66%	98.43%	100.00%	-
DPS	1.60	1.60	1.94	3.52	2.23	2.25	2.46	-6.91%
YoY %	0.00%	-17.53%	-44.89%	57.85%	-0.89%	-8.54%	-	-
Horiz. %	65.04%	65.04%	78.86%	143.09%	90.65%	91.46%	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	68.84	61.03	87.97	79.91	64.44	75.65	73.00	-0.97%
YoY %	12.80%	-30.62%	10.09%	24.01%	-14.82%	3.63%	-	-
Horiz. %	94.30%	83.60%	120.51%	109.47%	88.27%	103.63%	100.00%	-
EPS	4.10	2.63	6.14	6.31	3.34	3.56	3.54	2.47%
YoY %	55.89%	-57.17%	-2.69%	88.92%	-6.18%	0.56%	-	-
Horiz. %	115.82%	74.29%	173.45%	178.25%	94.35%	100.56%	100.00%	-
DPS	1.60	1.60	1.94	3.19	1.87	1.81	1.95	-3.24%
YoY %	0.00%	-17.53%	-39.18%	70.59%	3.31%	-7.18%	-	-
Horiz. %	82.05%	82.05%	99.49%	163.59%	95.90%	92.82%	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	0.84	0.76	0.65	0.85	0.86	0.55	0.68	3.58%
YoY %	10.53%	16.92%	-23.53%	-1.16%	56.36%	-19.12%	-	-
Horiz. %	123.53%	111.76%	95.59%	125.00%	126.47%	80.88%	100.00%	-
P/EPS	14.01	17.68	9.28	10.83	16.56	11.77	14.04	-0.03%
YoY %	-20.76%	90.52%	-14.31%	-34.60%	40.70%	-16.17%	-	-
Horiz. %	99.79%	125.93%	66.10%	77.14%	117.95%	83.83%	100.00%	-
EY	7.14	5.66	10.78	9.23	6.04	8.50	7.12	0.04%
YoY %	26.15%	-47.50%	16.79%	52.81%	-28.94%	19.38%	-	-
Horiz. %	100.28%	79.49%	151.40%	129.63%	84.83%	119.38%	100.00%	-
DY	2.78	3.44	3.41	4.67	3.38	4.37	3.93	-5.60%
YoY %	-19.19%	0.88%	-26.98%	38.17%	-22.65%	11.20%	-	-
Horiz. %	70.74%	87.53%	86.77%	118.83%	86.01%	111.20%	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	0.825	0.53	0.69	-
P/RPS	0.86	0.79	0.66	0.81	1.07	0.57	0.75	2.30%
YoY %	8.86%	19.70%	-18.52%	-24.30%	87.72%	-24.00%	-	-
Horiz. %	114.67%	105.33%	88.00%	108.00%	142.67%	76.00%	100.00%	-
P/EPS	14.38	18.44	9.52	10.33	20.70	12.11	15.50	-1.24%
YoY %	-22.02%	93.70%	-7.84%	-50.10%	70.93%	-21.87%	-	-
Horiz. %	92.77%	118.97%	61.42%	66.65%	133.55%	78.13%	100.00%	-
EY	6.96	5.42	10.50	9.68	4.83	8.26	6.45	1.27%
YoY %	28.41%	-48.38%	8.47%	100.41%	-41.53%	28.06%	-	-
Horiz. %	107.91%	84.03%	162.79%	150.08%	74.88%	128.06%	100.00%	-
DY	2.71	3.30	3.32	4.89	2.70	4.25	3.56	-4.44%
YoY %	-17.88%	-0.60%	-32.11%	81.11%	-36.47%	19.38%	-	-
Horiz. %	76.12%	92.70%	93.26%	137.36%	75.84%	119.38%	100.00%	-
P/NAPS	1.00	0.87	1.06	1.71	2.36	1.56	2.16	-12.03%
YoY %	14.94%	-17.92%	-38.01%	-27.54%	51.28%	-27.78%	-	-
Horiz. %	46.30%	40.28%	49.07%	79.17%	109.26%	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