[LUXCHEM] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -5.47%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 911,472 697,924 809,796 786,612 872,528 639,880 690,160 4.74%
PBT 108,916 52,264 51,376 51,364 73,572 38,284 19,504 33.16%
Tax -26,220 -16,096 -12,612 -12,988 -18,444 -10,000 -13,480 11.71%
NP 82,696 36,168 38,764 38,376 55,128 28,284 6,024 54.67%
-
NP to SH 82,252 39,944 38,396 38,520 54,436 28,008 6,208 53.76%
-
Tax Rate 24.07% 30.80% 24.55% 25.29% 25.07% 26.12% 69.11% -
Total Cost 828,776 661,756 771,032 748,236 817,400 611,596 684,136 3.24%
-
Net Worth 402,902 313,532 294,190 270,720 245,182 198,920 165,546 15.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 33,731 - - - - - - -
Div Payout % 41.01% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 402,902 313,532 294,190 270,720 245,182 198,920 165,546 15.96%
NOSH 996,974 895,808 869,532 847,957 275,485 265,227 258,666 25.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.07% 5.18% 4.79% 4.88% 6.32% 4.42% 0.87% -
ROE 20.41% 12.74% 13.05% 14.23% 22.20% 14.08% 3.75% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 97.28 77.91 93.59 92.98 316.72 241.26 266.81 -15.46%
EPS 8.76 4.44 4.44 4.56 19.76 10.56 2.40 24.05%
DPS 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.35 0.34 0.32 0.89 0.75 0.64 -6.40%
Adjusted Per Share Value based on latest NOSH - 847,957
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 85.19 65.23 75.69 73.52 81.55 59.81 64.51 4.73%
EPS 7.69 3.73 3.59 3.60 5.09 2.62 0.58 53.78%
DPS 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.2931 0.275 0.253 0.2292 0.1859 0.1547 15.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.78 0.455 0.52 0.625 1.58 1.72 0.97 -
P/RPS 0.80 0.58 0.56 0.67 0.50 0.71 0.36 14.22%
P/EPS 8.89 10.20 11.72 13.73 8.00 16.29 40.42 -22.28%
EY 11.25 9.80 8.53 7.29 12.51 6.14 2.47 28.71%
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.30 1.53 1.95 1.78 2.29 1.52 2.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/04/21 12/06/20 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 -
Price 0.83 0.775 0.51 0.61 1.79 1.71 1.19 -
P/RPS 0.85 0.99 0.54 0.66 0.57 0.71 0.45 11.17%
P/EPS 9.46 17.38 11.49 13.40 9.06 16.19 49.58 -24.10%
EY 10.58 5.75 8.70 7.46 11.04 6.18 2.02 31.74%
DY 4.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.21 1.50 1.91 2.01 2.28 1.86 0.61%

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