[LUXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.72%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 765,480 578,325 390,837 202,449 814,086 607,840 395,564 55.10%
PBT 50,122 37,365 26,013 12,844 49,880 38,690 25,697 55.92%
Tax -13,166 -9,827 -6,718 -3,153 -12,231 -9,786 -6,585 58.50%
NP 36,956 27,538 19,295 9,691 37,649 28,904 19,112 55.02%
-
NP to SH 37,645 28,076 19,492 9,599 37,977 29,212 19,375 55.51%
-
Tax Rate 26.27% 26.30% 25.83% 24.55% 24.52% 25.29% 25.63% -
Total Cost 728,524 550,787 371,542 192,758 776,437 578,936 376,452 55.10%
-
Net Worth 299,833 289,422 295,951 294,190 282,432 273,142 272,178 6.64%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,841 - 8,704 - 19,256 8,535 8,505 75.62%
Div Payout % 52.71% - 44.66% - 50.71% 29.22% 43.90% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 299,833 289,422 295,951 294,190 282,432 273,142 272,178 6.64%
NOSH 895,808 894,412 878,100 869,532 863,461 861,473 857,245 2.96%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.83% 4.76% 4.94% 4.79% 4.62% 4.76% 4.83% -
ROE 12.56% 9.70% 6.59% 3.26% 13.45% 10.69% 7.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 86.80 65.94 44.90 23.40 95.12 71.21 46.51 51.41%
EPS 4.27 3.20 2.24 1.11 4.44 3.42 2.28 51.76%
DPS 2.25 0.00 1.00 0.00 2.25 1.00 1.00 71.45%
NAPS 0.34 0.33 0.34 0.34 0.33 0.32 0.32 4.11%
Adjusted Per Share Value based on latest NOSH - 869,532
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.55 54.06 36.53 18.92 76.09 56.81 36.97 55.11%
EPS 3.52 2.62 1.82 0.90 3.55 2.73 1.81 55.61%
DPS 1.85 0.00 0.81 0.00 1.80 0.80 0.80 74.60%
NAPS 0.2803 0.2705 0.2766 0.275 0.264 0.2553 0.2544 6.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.48 0.48 0.515 0.52 0.52 0.625 0.625 -
P/RPS 0.55 0.73 1.15 2.22 0.55 0.88 1.34 -44.68%
P/EPS 11.24 14.99 23.00 46.87 11.72 18.26 27.44 -44.75%
EY 8.89 6.67 4.35 2.13 8.53 5.48 3.64 81.06%
DY 4.69 0.00 1.94 0.00 4.33 1.60 1.60 104.41%
P/NAPS 1.41 1.45 1.51 1.53 1.58 1.95 1.95 -19.39%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 -
Price 0.545 0.485 0.53 0.51 0.54 0.59 0.69 -
P/RPS 0.63 0.74 1.18 2.18 0.57 0.83 1.48 -43.32%
P/EPS 12.77 15.15 23.67 45.97 12.17 17.24 30.29 -43.68%
EY 7.83 6.60 4.23 2.18 8.22 5.80 3.30 77.61%
DY 4.13 0.00 1.89 0.00 4.17 1.69 1.45 100.55%
P/NAPS 1.60 1.47 1.56 1.50 1.64 1.84 2.16 -18.08%

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