[LUXCHEM] QoQ Cumulative 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- -76.37%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 814,086 607,840 395,564 196,653 806,683 609,480 421,246 54.96%
PBT 49,880 38,690 25,697 12,841 55,774 42,430 30,101 39.90%
Tax -12,231 -9,786 -6,585 -3,247 -14,790 -10,753 -7,531 38.04%
NP 37,649 28,904 19,112 9,594 40,984 31,677 22,570 40.52%
-
NP to SH 37,977 29,212 19,375 9,630 40,747 31,255 22,266 42.61%
-
Tax Rate 24.52% 25.29% 25.63% 25.29% 26.52% 25.34% 25.02% -
Total Cost 776,437 578,936 376,452 187,059 765,699 577,803 398,676 55.76%
-
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 8,535 8,505 - 33,060 20,649 6,932 97.24%
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% 10.69% 7.12% 3.56% 15.90% 12.61% 9.02% -
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 71.21 46.51 23.24 97.60 73.79 151.92 -26.74%
EPS 4.44 3.42 2.28 1.14 4.93 3.78 8.03 -32.56%
DPS 2.25 1.00 1.00 0.00 4.00 2.50 2.50 -6.76%
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 56.81 36.97 18.38 75.40 56.97 39.37 54.97%
EPS 3.55 2.73 1.81 0.90 3.81 2.92 2.08 42.67%
DPS 1.80 0.80 0.80 0.00 3.09 1.93 0.65 96.83%
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 0.88 1.34 2.69 0.77 1.10 1.38 -45.75%
P/EPS 11.72 18.26 27.44 54.91 15.31 21.54 26.03 -41.16%
EY 8.53 5.48 3.64 1.82 6.53 4.64 3.84 69.99%
DY 4.33 1.60 1.60 0.00 5.30 3.07 1.20 134.70%
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 0.83 1.48 2.62 0.79 1.13 1.38 -44.44%
P/EPS 12.17 17.24 30.29 53.59 15.72 22.07 26.03 -39.67%
EY 8.22 5.80 3.30 1.87 6.36 4.53 3.84 65.86%
DY 4.17 1.69 1.45 0.00 5.16 2.99 1.20 128.90%
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