[LUXCHEM] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.51%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 847,576 674,710 771,100 810,453 812,640 686,902 670,324 3.98%
PBT 94,604 56,345 49,820 51,586 56,573 53,920 47,182 12.28%
Tax -22,801 -15,289 -13,102 -13,048 -14,337 -13,561 -14,933 7.30%
NP 71,802 41,056 36,717 38,538 42,236 40,358 32,249 14.25%
-
NP to SH 69,112 42,344 37,434 38,949 41,673 39,986 32,482 13.39%
-
Tax Rate 24.10% 27.13% 26.30% 25.29% 25.34% 25.15% 31.65% -
Total Cost 775,773 633,654 734,382 771,914 770,404 646,544 638,074 3.30%
-
Net Worth 552,912 322,491 289,422 273,142 247,789 213,634 178,130 20.75%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 22,379 11,944 - 11,380 27,532 9,014 6,985 21.39%
Div Payout % 32.38% 28.21% - 29.22% 66.07% 22.54% 21.51% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 552,912 322,491 289,422 273,142 247,789 213,634 178,130 20.75%
NOSH 1,069,866 895,808 894,412 861,473 844,852 270,423 261,956 26.40%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.47% 6.08% 4.76% 4.76% 5.20% 5.88% 4.81% -
ROE 12.50% 13.13% 12.93% 14.26% 16.82% 18.72% 18.24% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 85.84 75.32 87.92 94.95 98.39 254.01 255.89 -16.62%
EPS 7.00 4.73 4.27 4.56 5.04 14.79 12.40 -9.08%
DPS 2.27 1.33 0.00 1.33 3.33 3.33 2.67 -2.66%
NAPS 0.56 0.36 0.33 0.32 0.30 0.79 0.68 -3.18%
Adjusted Per Share Value based on latest NOSH - 861,473
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 79.22 63.06 72.07 75.75 75.96 64.20 62.65 3.98%
EPS 6.46 3.96 3.50 3.64 3.90 3.74 3.04 13.37%
DPS 2.09 1.12 0.00 1.06 2.57 0.84 0.65 21.46%
NAPS 0.5168 0.3014 0.2705 0.2553 0.2316 0.1997 0.1665 20.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.76 0.755 0.48 0.625 0.815 1.66 1.37 -
P/RPS 0.89 1.00 0.55 0.66 0.83 0.65 0.54 8.67%
P/EPS 10.86 15.97 11.25 13.70 16.15 11.23 11.05 -0.28%
EY 9.21 6.26 8.89 7.30 6.19 8.91 9.05 0.29%
DY 2.98 1.77 0.00 2.13 4.09 2.01 1.95 7.31%
P/NAPS 1.36 2.10 1.45 1.95 2.72 2.10 2.01 -6.29%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/10/20 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 -
Price 0.73 0.93 0.485 0.59 0.835 1.67 1.58 -
P/RPS 0.85 1.23 0.55 0.62 0.85 0.66 0.62 5.39%
P/EPS 10.43 19.67 11.36 12.93 16.55 11.29 12.74 -3.27%
EY 9.59 5.08 8.80 7.73 6.04 8.85 7.85 3.38%
DY 3.11 1.43 0.00 2.26 3.99 2.00 1.69 10.68%
P/NAPS 1.30 2.58 1.47 1.84 2.78 2.11 2.32 -9.19%

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