[LUXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
12-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -68.71%
YoY- 94.36%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 806,683 609,480 421,246 218,132 701,549 515,177 335,818 79.07%
PBT 55,774 42,430 30,101 18,393 59,078 40,440 27,006 61.95%
Tax -14,790 -10,753 -7,531 -4,611 -15,392 -10,171 -6,768 68.15%
NP 40,984 31,677 22,570 13,782 43,686 30,269 20,238 59.85%
-
NP to SH 40,747 31,255 22,266 13,609 43,499 29,990 20,034 60.32%
-
Tax Rate 26.52% 25.34% 25.02% 25.07% 26.05% 25.15% 25.06% -
Total Cost 765,699 577,803 398,676 204,350 657,863 484,908 315,580 80.27%
-
Net Worth 256,218 247,789 246,783 245,182 76,042 213,634 206,508 15.41%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 33,060 20,649 6,932 - 19,010 6,760 6,704 188.87%
Div Payout % 81.14% 66.07% 31.13% - 43.70% 22.54% 33.47% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 256,218 247,789 246,783 245,182 76,042 213,634 206,508 15.41%
NOSH 826,511 844,852 277,285 275,485 271,579 270,423 268,192 111.33%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.08% 5.20% 5.36% 6.32% 6.23% 5.88% 6.03% -
ROE 15.90% 12.61% 9.02% 5.55% 57.20% 14.04% 9.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 97.60 73.79 151.92 79.18 258.32 190.51 125.22 -15.26%
EPS 4.93 3.78 8.03 4.94 5.34 11.09 7.47 -24.13%
DPS 4.00 2.50 2.50 0.00 7.00 2.50 2.50 36.68%
NAPS 0.31 0.30 0.89 0.89 0.28 0.79 0.77 -45.38%
Adjusted Per Share Value based on latest NOSH - 275,485
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.40 56.97 39.37 20.39 65.57 48.15 31.39 79.07%
EPS 3.81 2.92 2.08 1.27 4.07 2.80 1.87 60.50%
DPS 3.09 1.93 0.65 0.00 1.78 0.63 0.63 187.84%
NAPS 0.2395 0.2316 0.2307 0.2292 0.0711 0.1997 0.193 15.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.755 0.815 2.09 1.58 1.47 1.66 1.46 -
P/RPS 0.77 1.10 1.38 2.00 0.57 0.87 1.17 -24.28%
P/EPS 15.31 21.54 26.03 31.98 9.18 14.97 19.54 -14.97%
EY 6.53 4.64 3.84 3.13 10.90 6.68 5.12 17.55%
DY 5.30 3.07 1.20 0.00 4.76 1.51 1.71 112.14%
P/NAPS 2.44 2.72 2.35 1.78 5.25 2.10 1.90 18.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 -
Price 0.775 0.835 2.09 1.79 1.61 1.67 1.52 -
P/RPS 0.79 1.13 1.38 2.26 0.62 0.88 1.21 -24.68%
P/EPS 15.72 22.07 26.03 36.23 10.05 15.06 20.35 -15.77%
EY 6.36 4.53 3.84 2.76 9.95 6.64 4.91 18.77%
DY 5.16 2.99 1.20 0.00 4.35 1.50 1.64 114.27%
P/NAPS 2.50 2.78 2.35 2.01 5.75 2.11 1.97 17.16%

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