[LUXCHEM] QoQ Annualized 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- -2.22%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 810,453 791,128 786,612 806,683 812,640 842,492 872,528 -4.79%
PBT 51,586 51,394 51,364 55,774 56,573 60,202 73,572 -21.05%
Tax -13,048 -13,170 -12,988 -14,790 -14,337 -15,062 -18,444 -20.58%
NP 38,538 38,224 38,376 40,984 42,236 45,140 55,128 -21.21%
-
NP to SH 38,949 38,750 38,520 40,747 41,673 44,532 54,436 -19.98%
-
Tax Rate 25.29% 25.63% 25.29% 26.52% 25.34% 25.02% 25.07% -
Total Cost 771,914 752,904 748,236 765,699 770,404 797,352 817,400 -3.74%
-
Net Worth 273,142 272,178 270,720 256,218 247,789 246,783 245,182 7.45%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,380 17,011 - 33,060 27,532 13,864 - -
Div Payout % 29.22% 43.90% - 81.14% 66.07% 31.13% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 273,142 272,178 270,720 256,218 247,789 246,783 245,182 7.45%
NOSH 861,473 857,245 847,957 826,511 844,852 277,285 275,485 113.69%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.76% 4.83% 4.88% 5.08% 5.20% 5.36% 6.32% -
ROE 14.26% 14.24% 14.23% 15.90% 16.82% 18.04% 22.20% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.95 93.01 92.98 97.60 98.39 303.84 316.72 -55.17%
EPS 4.56 4.56 4.56 4.93 5.04 16.06 19.76 -62.34%
DPS 1.33 2.00 0.00 4.00 3.33 5.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.30 0.89 0.89 -49.40%
Adjusted Per Share Value based on latest NOSH - 825,391
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 75.75 73.95 73.52 75.40 75.96 78.75 81.55 -4.79%
EPS 3.64 3.62 3.60 3.81 3.90 4.16 5.09 -20.01%
DPS 1.06 1.59 0.00 3.09 2.57 1.30 0.00 -
NAPS 0.2553 0.2544 0.253 0.2395 0.2316 0.2307 0.2292 7.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.625 0.625 0.625 0.755 0.815 2.09 1.58 -
P/RPS 0.66 0.67 0.67 0.77 0.83 0.69 0.50 20.31%
P/EPS 13.70 13.72 13.73 15.31 16.15 13.01 8.00 43.09%
EY 7.30 7.29 7.29 6.53 6.19 7.68 12.51 -30.14%
DY 2.13 3.20 0.00 5.30 4.09 2.39 0.00 -
P/NAPS 1.95 1.95 1.95 2.44 2.72 2.35 1.78 6.26%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 -
Price 0.59 0.69 0.61 0.775 0.835 2.09 1.79 -
P/RPS 0.62 0.74 0.66 0.79 0.85 0.69 0.57 5.76%
P/EPS 12.93 15.15 13.40 15.72 16.55 13.01 9.06 26.73%
EY 7.73 6.60 7.46 6.36 6.04 7.68 11.04 -21.13%
DY 2.26 2.90 0.00 5.16 3.99 2.39 0.00 -
P/NAPS 1.84 2.16 1.91 2.50 2.78 2.35 2.01 -5.71%

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