[LUXCHEM] QoQ Cumulative 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- 30.37%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 607,840 395,564 196,653 806,683 609,480 421,246 218,132 97.89%
PBT 38,690 25,697 12,841 55,774 42,430 30,101 18,393 64.09%
Tax -9,786 -6,585 -3,247 -14,790 -10,753 -7,531 -4,611 65.07%
NP 28,904 19,112 9,594 40,984 31,677 22,570 13,782 63.77%
-
NP to SH 29,212 19,375 9,630 40,747 31,255 22,266 13,609 66.32%
-
Tax Rate 25.29% 25.63% 25.29% 26.52% 25.34% 25.02% 25.07% -
Total Cost 578,936 376,452 187,059 765,699 577,803 398,676 204,350 100.09%
-
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 8,535 8,505 - 33,060 20,649 6,932 - -
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 10.69% 7.12% 3.56% 15.90% 12.61% 9.02% 5.55% -
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 71.21 46.51 23.24 97.60 73.79 151.92 79.18 -6.82%
EPS 3.42 2.28 1.14 4.93 3.78 8.03 4.94 -21.72%
DPS 1.00 1.00 0.00 4.00 2.50 2.50 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 56.81 36.97 18.38 75.40 56.97 39.37 20.39 97.87%
EPS 2.73 1.81 0.90 3.81 2.92 2.08 1.27 66.48%
DPS 0.80 0.80 0.00 3.09 1.93 0.65 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 0.88 1.34 2.69 0.77 1.10 1.38 2.00 -42.12%
P/EPS 18.26 27.44 54.91 15.31 21.54 26.03 31.98 -31.15%
EY 5.48 3.64 1.82 6.53 4.64 3.84 3.13 45.21%
DY 1.60 1.60 0.00 5.30 3.07 1.20 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 0.83 1.48 2.62 0.79 1.13 1.38 2.26 -48.68%
P/EPS 17.24 30.29 53.59 15.72 22.07 26.03 36.23 -39.02%
EY 5.80 3.30 1.87 6.36 4.53 3.84 2.76 63.98%
DY 1.69 1.45 0.00 5.16 2.99 1.20 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