[LUXCHEM] QoQ Annualized Quarter 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- -5.47%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 814,086 810,453 791,128 786,612 806,683 812,640 842,492 -2.25%
PBT 49,880 51,586 51,394 51,364 55,774 56,573 60,202 -11.75%
Tax -12,231 -13,048 -13,170 -12,988 -14,790 -14,337 -15,062 -12.92%
NP 37,649 38,538 38,224 38,376 40,984 42,236 45,140 -11.36%
-
NP to SH 37,977 38,949 38,750 38,520 40,747 41,673 44,532 -10.04%
-
Tax Rate 24.52% 25.29% 25.63% 25.29% 26.52% 25.34% 25.02% -
Total Cost 776,437 771,914 752,904 748,236 765,699 770,404 797,352 -1.75%
-
Net Worth 282,432 273,142 272,178 270,720 256,218 247,789 246,783 9.38%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,256 11,380 17,011 - 33,060 27,532 13,864 24.41%
Div Payout % 50.71% 29.22% 43.90% - 81.14% 66.07% 31.13% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 282,432 273,142 272,178 270,720 256,218 247,789 246,783 9.38%
NOSH 863,461 861,473 857,245 847,957 826,511 844,852 277,285 112.80%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.62% 4.76% 4.83% 4.88% 5.08% 5.20% 5.36% -
ROE 13.45% 14.26% 14.24% 14.23% 15.90% 16.82% 18.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 95.12 94.95 93.01 92.98 97.60 98.39 303.84 -53.79%
EPS 4.44 4.56 4.56 4.56 4.93 5.04 16.06 -57.46%
DPS 2.25 1.33 2.00 0.00 4.00 3.33 5.00 -41.19%
NAPS 0.33 0.32 0.32 0.32 0.31 0.30 0.89 -48.29%
Adjusted Per Share Value based on latest NOSH - 847,957
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 76.09 75.75 73.95 73.52 75.40 75.96 78.75 -2.25%
EPS 3.55 3.64 3.62 3.60 3.81 3.90 4.16 -10.00%
DPS 1.80 1.06 1.59 0.00 3.09 2.57 1.30 24.15%
NAPS 0.264 0.2553 0.2544 0.253 0.2395 0.2316 0.2307 9.37%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.625 0.625 0.625 0.755 0.815 2.09 -
P/RPS 0.55 0.66 0.67 0.67 0.77 0.83 0.69 -13.99%
P/EPS 11.72 13.70 13.72 13.73 15.31 16.15 13.01 -6.70%
EY 8.53 7.30 7.29 7.29 6.53 6.19 7.68 7.22%
DY 4.33 2.13 3.20 0.00 5.30 4.09 2.39 48.45%
P/NAPS 1.58 1.95 1.95 1.95 2.44 2.72 2.35 -23.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 -
Price 0.54 0.59 0.69 0.61 0.775 0.835 2.09 -
P/RPS 0.57 0.62 0.74 0.66 0.79 0.85 0.69 -11.92%
P/EPS 12.17 12.93 15.15 13.40 15.72 16.55 13.01 -4.34%
EY 8.22 7.73 6.60 7.46 6.36 6.04 7.68 4.62%
DY 4.17 2.26 2.90 0.00 5.16 3.99 2.39 44.78%
P/NAPS 1.64 1.84 2.16 1.91 2.50 2.78 2.35 -21.27%

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