[LUXCHEM] YoY TTM 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- -9.77%
YoY- -26.62%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 779,652 737,512 819,883 785,204 759,712 674,184 632,599 3.54%
PBT 76,716 50,344 49,884 50,223 67,901 59,091 27,789 18.42%
Tax -18,108 -14,038 -12,138 -13,427 -17,505 -13,931 -9,492 11.35%
NP 58,608 36,306 37,746 36,796 50,396 45,160 18,297 21.39%
-
NP to SH 58,462 38,031 37,947 36,768 50,106 45,185 18,556 21.05%
-
Tax Rate 23.60% 27.88% 24.33% 26.73% 25.78% 23.58% 34.16% -
Total Cost 721,044 701,206 782,137 748,408 709,316 629,024 614,302 2.70%
-
Net Worth 402,902 313,532 294,190 270,720 0 198,920 165,546 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 35,307 19,727 19,203 19,317 18,917 17,051 11,685 20.21%
Div Payout % 60.39% 51.87% 50.61% 52.54% 37.76% 37.74% 62.97% -
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 0 198,920 165,546 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 7.52% 4.92% 4.60% 4.69% 6.63% 6.70% 2.89% -
ROE 14.51% 12.13% 12.90% 13.58% 0.00% 22.72% 11.21% -
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 83.21 82.33 94.76 92.81 275.77 254.19 244.56 -16.43%
EPS 6.24 4.25 4.39 4.35 18.19 17.04 7.17 -2.28%
DPS 3.77 2.20 2.25 2.28 6.87 6.50 4.52 -2.97%
NAPS 0.43 0.35 0.34 0.32 0.00 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 72.87 68.93 76.63 73.39 71.01 63.02 59.13 3.54%
EPS 5.46 3.55 3.55 3.44 4.68 4.22 1.73 21.09%
DPS 3.30 1.84 1.79 1.81 1.77 1.59 1.09 20.25%
NAPS 0.3766 0.2931 0.275 0.253 0.00 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 0.94 0.55 0.55 0.67 0.57 0.68 0.40 15.28%
P/EPS 12.50 10.72 11.86 14.38 8.69 10.10 13.52 -1.29%
EY 8.00 9.33 8.43 6.95 11.51 9.90 7.40 1.30%
DY 4.83 4.84 4.33 3.65 4.35 3.78 4.66 0.59%
P/NAPS 1.81 1.30 1.53 1.95 0.00 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 0.74 0.52 0.60 1.79 1.71 1.19 -
P/RPS 1.00 0.90 0.55 0.65 0.65 0.67 0.49 12.61%
P/EPS 13.30 17.43 11.86 13.81 9.84 10.04 16.59 -3.61%
EY 7.52 5.74 8.43 7.24 10.16 9.96 6.03 3.74%
DY 4.54 2.98 4.33 3.81 3.84 3.80 3.80 3.00%
P/NAPS 1.93 2.11 1.53 1.88 0.00 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