[LUXCHEM] YoY Cumulative 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- 631.83%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,564 421,246 335,818 333,574 296,961 273,792 263,024 7.03%
PBT 25,697 30,101 27,006 18,067 12,990 12,607 16,094 8.10%
Tax -6,585 -7,531 -6,768 -6,752 -3,258 -3,129 -4,078 8.31%
NP 19,112 22,570 20,238 11,315 9,732 9,478 12,016 8.03%
-
NP to SH 19,375 22,266 20,034 11,358 9,703 9,489 12,027 8.26%
-
Tax Rate 25.63% 25.02% 25.06% 37.37% 25.08% 24.82% 25.34% -
Total Cost 376,452 398,676 315,580 322,259 287,229 264,314 251,008 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 8,505 6,932 6,704 5,222 3,902 3,899 3,904 13.85%
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 7.12% 9.02% 9.70% 6.69% 6.54% 6.82% 9.24% -
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 46.51 151.92 125.22 127.76 228.31 210.63 202.07 -21.70%
EPS 2.28 8.03 7.47 4.35 7.46 7.30 9.24 -20.79%
DPS 1.00 2.50 2.50 2.00 3.00 3.00 3.00 -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 36.97 39.37 31.39 31.18 27.76 25.59 24.58 7.03%
EPS 1.81 2.08 1.87 1.06 0.91 0.89 1.12 8.32%
DPS 0.80 0.65 0.63 0.49 0.36 0.36 0.36 14.22%
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 1.34 1.38 1.17 0.78 0.63 0.58 0.58 14.97%
P/EPS 27.44 26.03 19.54 22.99 19.17 16.85 12.77 13.59%
EY 3.64 3.84 5.12 4.35 5.22 5.93 7.83 -11.97%
DY 1.60 1.20 1.71 2.00 2.10 2.44 2.54 -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 1.48 1.38 1.21 0.81 0.65 0.60 0.65 14.69%
P/EPS 30.29 26.03 20.35 23.68 19.97 17.40 14.29 13.33%
EY 3.30 3.84 4.91 4.22 5.01 5.75 7.00 -11.77%
DY 1.45 1.20 1.64 1.94 2.01 2.36 2.27 -7.19%
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