[LUXCHEM] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 42.99%
YoY- 55.43%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 810,453 812,640 686,902 670,324 608,534 528,100 500,057 8.37%
PBT 51,586 56,573 53,920 47,182 27,952 24,405 28,564 10.34%
Tax -13,048 -14,337 -13,561 -14,933 -7,078 -6,294 -7,225 10.34%
NP 38,538 42,236 40,358 32,249 20,873 18,110 21,338 10.34%
-
NP to SH 38,949 41,673 39,986 32,482 20,898 18,364 21,409 10.48%
-
Tax Rate 25.29% 25.34% 25.15% 31.65% 25.32% 25.79% 25.29% -
Total Cost 771,914 770,404 646,544 638,074 587,661 509,989 478,718 8.28%
-
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,380 27,532 9,014 6,985 5,198 5,202 - -
Div Payout % 29.22% 66.07% 22.54% 21.51% 24.88% 28.33% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
NOSH 861,473 844,852 270,423 261,956 129,966 130,056 130,438 36.95%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.76% 5.20% 5.88% 4.81% 3.43% 3.43% 4.27% -
ROE 14.26% 16.82% 18.72% 18.24% 13.98% 13.20% 16.41% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.95 98.39 254.01 255.89 468.22 406.05 383.37 -20.74%
EPS 4.56 5.04 14.79 12.40 16.08 14.12 16.41 -19.21%
DPS 1.33 3.33 3.33 2.67 4.00 4.00 0.00 -
NAPS 0.32 0.30 0.79 0.68 1.15 1.07 1.00 -17.28%
Adjusted Per Share Value based on latest NOSH - 262,707
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 75.75 75.96 64.20 62.65 56.88 49.36 46.74 8.37%
EPS 3.64 3.90 3.74 3.04 1.95 1.72 2.00 10.49%
DPS 1.06 2.57 0.84 0.65 0.49 0.49 0.00 -
NAPS 0.2553 0.2316 0.1997 0.1665 0.1397 0.1301 0.1219 13.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.625 0.815 1.66 1.37 1.44 1.23 1.24 -
P/RPS 0.66 0.83 0.65 0.54 0.31 0.30 0.32 12.81%
P/EPS 13.70 16.15 11.23 11.05 8.96 8.71 7.55 10.43%
EY 7.30 6.19 8.91 9.05 11.17 11.48 13.24 -9.44%
DY 2.13 4.09 2.01 1.95 2.78 3.25 0.00 -
P/NAPS 1.95 2.72 2.10 2.01 1.25 1.15 1.24 7.83%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 -
Price 0.59 0.835 1.67 1.58 1.79 1.35 1.27 -
P/RPS 0.62 0.85 0.66 0.62 0.38 0.33 0.33 11.07%
P/EPS 12.93 16.55 11.29 12.74 11.13 9.56 7.74 8.92%
EY 7.73 6.04 8.85 7.85 8.98 10.46 12.92 -8.20%
DY 2.26 3.99 2.00 1.69 2.23 2.96 0.00 -
P/NAPS 1.84 2.78 2.11 2.32 1.56 1.26 1.27 6.37%

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