[LUXCHEM] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.6%
YoY- -29.74%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 220,232 187,155 206,246 197,203 186,373 184,011 147,122 6.94%
PBT 20,294 12,757 11,190 13,344 18,638 19,009 8,613 15.33%
Tax -4,110 -3,339 -2,445 -4,037 -5,221 -3,601 -2,437 9.09%
NP 16,184 9,418 8,745 9,307 13,417 15,408 6,176 17.39%
-
NP to SH 16,126 9,569 8,765 9,492 13,509 15,373 6,287 16.98%
-
Tax Rate 20.25% 26.17% 21.85% 30.25% 28.01% 18.94% 28.29% -
Total Cost 204,048 177,737 197,501 187,896 172,956 168,603 140,946 6.35%
-
Net Worth 340,407 299,833 282,432 255,871 75,999 191,780 155,707 13.91%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 17,916 11,023 10,698 12,380 12,214 11,822 7,785 14.88%
Div Payout % 111.10% 115.20% 122.06% 130.43% 90.41% 76.90% 123.83% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 340,407 299,833 282,432 255,871 75,999 191,780 155,707 13.91%
NOSH 895,808 895,808 863,461 825,391 271,425 262,712 259,512 22.91%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.35% 5.03% 4.24% 4.72% 7.20% 8.37% 4.20% -
ROE 4.74% 3.19% 3.10% 3.71% 17.78% 8.02% 4.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.58 21.22 24.10 23.89 68.66 70.04 56.69 -12.99%
EPS 1.80 1.09 1.02 1.15 1.64 5.82 2.42 -4.80%
DPS 2.00 1.25 1.25 1.50 4.50 4.50 3.00 -6.52%
NAPS 0.38 0.34 0.33 0.31 0.28 0.73 0.60 -7.32%
Adjusted Per Share Value based on latest NOSH - 825,391
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.59 17.49 19.28 18.43 17.42 17.20 13.75 6.95%
EPS 1.51 0.89 0.82 0.89 1.26 1.44 0.59 16.93%
DPS 1.67 1.03 1.00 1.16 1.14 1.11 0.73 14.77%
NAPS 0.3182 0.2803 0.264 0.2392 0.071 0.1793 0.1455 13.91%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.745 0.48 0.52 0.755 1.47 1.66 0.82 -
P/RPS 3.03 2.26 2.16 3.16 2.14 2.37 1.45 13.05%
P/EPS 41.39 44.24 50.78 65.65 29.54 28.37 33.85 3.40%
EY 2.42 2.26 1.97 1.52 3.39 3.53 2.95 -3.24%
DY 2.68 2.60 2.40 1.99 3.06 2.71 3.66 -5.05%
P/NAPS 1.96 1.41 1.58 2.44 5.25 2.27 1.37 6.14%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 -
Price 0.83 0.545 0.54 0.775 1.61 1.82 0.905 -
P/RPS 3.38 2.57 2.24 3.24 2.34 2.60 1.60 13.26%
P/EPS 46.11 50.23 52.73 67.39 32.35 31.10 37.36 3.56%
EY 2.17 1.99 1.90 1.48 3.09 3.22 2.68 -3.45%
DY 2.41 2.29 2.31 1.94 2.80 2.47 3.31 -5.14%
P/NAPS 2.18 1.60 1.64 2.50 5.75 2.49 1.51 6.30%

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