[LUXCHEM] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 35.69%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 187,155 206,246 197,203 186,373 184,011 147,122 128,862 6.41%
PBT 12,757 11,190 13,344 18,638 19,009 8,613 7,866 8.38%
Tax -3,339 -2,445 -4,037 -5,221 -3,601 -2,437 -2,055 8.42%
NP 9,418 8,745 9,307 13,417 15,408 6,176 5,811 8.37%
-
NP to SH 9,569 8,765 9,492 13,509 15,373 6,287 5,874 8.46%
-
Tax Rate 26.17% 21.85% 30.25% 28.01% 18.94% 28.29% 26.13% -
Total Cost 177,737 197,501 187,896 172,956 168,603 140,946 123,051 6.31%
-
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.94%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,023 10,698 12,380 12,214 11,822 7,785 6,496 9.20%
Div Payout % 115.20% 122.06% 130.43% 90.41% 76.90% 123.83% 110.60% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.94%
NOSH 895,808 863,461 825,391 271,425 262,712 259,512 129,934 37.93%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.03% 4.24% 4.72% 7.20% 8.37% 4.20% 4.51% -
ROE 3.19% 3.10% 3.71% 17.78% 8.02% 4.04% 4.52% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.22 24.10 23.89 68.66 70.04 56.69 99.17 -22.65%
EPS 1.09 1.02 1.15 1.64 5.82 2.42 2.26 -11.43%
DPS 1.25 1.25 1.50 4.50 4.50 3.00 5.00 -20.62%
NAPS 0.34 0.33 0.31 0.28 0.73 0.60 1.00 -16.44%
Adjusted Per Share Value based on latest NOSH - 271,425
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.49 19.28 18.43 17.42 17.20 13.75 12.04 6.41%
EPS 0.89 0.82 0.89 1.26 1.44 0.59 0.55 8.34%
DPS 1.03 1.00 1.16 1.14 1.11 0.73 0.61 9.11%
NAPS 0.2803 0.264 0.2392 0.071 0.1793 0.1455 0.1214 14.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.48 0.52 0.755 1.47 1.66 0.82 1.29 -
P/RPS 2.26 2.16 3.16 2.14 2.37 1.45 1.30 9.65%
P/EPS 44.24 50.78 65.65 29.54 28.37 33.85 28.54 7.57%
EY 2.26 1.97 1.52 3.39 3.53 2.95 3.50 -7.02%
DY 2.60 2.40 1.99 3.06 2.71 3.66 3.88 -6.45%
P/NAPS 1.41 1.58 2.44 5.25 2.27 1.37 1.29 1.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 -
Price 0.545 0.54 0.775 1.61 1.82 0.905 1.44 -
P/RPS 2.57 2.24 3.24 2.34 2.60 1.60 1.45 10.00%
P/EPS 50.23 52.73 67.39 32.35 31.10 37.36 31.85 7.88%
EY 1.99 1.90 1.48 3.09 3.22 2.68 3.14 -7.31%
DY 2.29 2.31 1.94 2.80 2.47 3.31 3.47 -6.68%
P/NAPS 1.60 1.64 2.50 5.75 2.49 1.51 1.44 1.77%

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