[LUXCHEM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 265.91%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 791,128 842,492 671,636 667,148 593,922 547,584 526,048 7.03%
PBT 51,394 60,202 54,012 36,134 25,980 25,214 32,188 8.10%
Tax -13,170 -15,062 -13,536 -13,504 -6,516 -6,258 -8,156 8.31%
NP 38,224 45,140 40,476 22,630 19,464 18,956 24,032 8.03%
-
NP to SH 38,750 44,532 40,068 22,716 19,406 18,978 24,054 8.26%
-
Tax Rate 25.63% 25.02% 25.06% 37.37% 25.08% 24.82% 25.34% -
Total Cost 752,904 797,352 631,160 644,518 574,458 528,628 502,016 6.98%
-
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,011 13,864 13,409 10,444 7,804 7,799 7,809 13.84%
Div Payout % 43.90% 31.13% 33.47% 45.98% 40.21% 41.10% 32.47% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.07%
NOSH 857,245 277,285 268,192 261,103 130,067 129,986 130,162 36.89%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.83% 5.36% 6.03% 3.39% 3.28% 3.46% 4.57% -
ROE 14.24% 18.04% 19.40% 13.38% 13.09% 13.64% 18.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 93.01 303.84 250.43 255.51 456.63 421.26 404.15 -21.70%
EPS 4.56 16.06 14.94 8.70 14.92 14.60 18.48 -20.79%
DPS 2.00 5.00 5.00 4.00 6.00 6.00 6.00 -16.72%
NAPS 0.32 0.89 0.77 0.65 1.14 1.07 1.00 -17.28%
Adjusted Per Share Value based on latest NOSH - 261,493
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 73.95 78.75 62.78 62.36 55.51 51.18 49.17 7.03%
EPS 3.62 4.16 3.75 2.12 1.81 1.77 2.25 8.24%
DPS 1.59 1.30 1.25 0.98 0.73 0.73 0.73 13.84%
NAPS 0.2544 0.2307 0.193 0.1586 0.1386 0.13 0.1217 13.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.625 2.09 1.46 1.00 1.43 1.23 1.18 -
P/RPS 0.67 0.69 0.58 0.39 0.31 0.29 0.29 14.97%
P/EPS 13.72 13.01 9.77 11.49 9.58 8.42 6.39 13.57%
EY 7.29 7.68 10.23 8.70 10.43 11.87 15.66 -11.95%
DY 3.20 2.39 3.42 4.00 4.20 4.88 5.08 -7.41%
P/NAPS 1.95 2.35 1.90 1.54 1.25 1.15 1.18 8.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 -
Price 0.69 2.09 1.52 1.03 1.49 1.27 1.32 -
P/RPS 0.74 0.69 0.61 0.40 0.33 0.30 0.33 14.40%
P/EPS 15.15 13.01 10.17 11.84 9.99 8.70 7.14 13.35%
EY 6.60 7.68 9.83 8.45 10.01 11.50 14.00 -11.77%
DY 2.90 2.39 3.29 3.88 4.03 4.72 4.55 -7.22%
P/NAPS 2.16 2.35 1.97 1.58 1.31 1.19 1.32 8.55%

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