[LUXCHEM] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 43.06%
YoY- 76.39%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 781,674 791,128 842,492 671,636 667,148 593,922 547,584 6.10%
PBT 52,026 51,394 60,202 54,012 36,134 25,980 25,214 12.82%
Tax -13,436 -13,170 -15,062 -13,536 -13,504 -6,516 -6,258 13.57%
NP 38,590 38,224 45,140 40,476 22,630 19,464 18,956 12.57%
-
NP to SH 38,984 38,750 44,532 40,068 22,716 19,406 18,978 12.74%
-
Tax Rate 25.83% 25.63% 25.02% 25.06% 37.37% 25.08% 24.82% -
Total Cost 743,084 752,904 797,352 631,160 644,518 574,458 528,628 5.83%
-
Net Worth 295,951 272,178 246,783 206,508 169,717 148,276 139,085 13.40%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 17,408 17,011 13,864 13,409 10,444 7,804 7,799 14.31%
Div Payout % 44.66% 43.90% 31.13% 33.47% 45.98% 40.21% 41.10% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 295,951 272,178 246,783 206,508 169,717 148,276 139,085 13.40%
NOSH 878,100 857,245 277,285 268,192 261,103 130,067 129,986 37.47%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.94% 4.83% 5.36% 6.03% 3.39% 3.28% 3.46% -
ROE 13.17% 14.24% 18.04% 19.40% 13.38% 13.09% 13.64% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 89.80 93.01 303.84 250.43 255.51 456.63 421.26 -22.70%
EPS 4.48 4.56 16.06 14.94 8.70 14.92 14.60 -17.86%
DPS 2.00 2.00 5.00 5.00 4.00 6.00 6.00 -16.72%
NAPS 0.34 0.32 0.89 0.77 0.65 1.14 1.07 -17.38%
Adjusted Per Share Value based on latest NOSH - 268,148
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 73.06 73.95 78.75 62.78 62.36 55.51 51.18 6.10%
EPS 3.64 3.62 4.16 3.75 2.12 1.81 1.77 12.76%
DPS 1.63 1.59 1.30 1.25 0.98 0.73 0.73 14.31%
NAPS 0.2766 0.2544 0.2307 0.193 0.1586 0.1386 0.13 13.40%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.515 0.625 2.09 1.46 1.00 1.43 1.23 -
P/RPS 0.57 0.67 0.69 0.58 0.39 0.31 0.29 11.91%
P/EPS 11.50 13.72 13.01 9.77 11.49 9.58 8.42 5.33%
EY 8.70 7.29 7.68 10.23 8.70 10.43 11.87 -5.04%
DY 3.88 3.20 2.39 3.42 4.00 4.20 4.88 -3.74%
P/NAPS 1.51 1.95 2.35 1.90 1.54 1.25 1.15 4.64%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 -
Price 0.53 0.69 2.09 1.52 1.03 1.49 1.27 -
P/RPS 0.59 0.74 0.69 0.61 0.40 0.33 0.30 11.92%
P/EPS 11.83 15.15 13.01 10.17 11.84 9.99 8.70 5.25%
EY 8.45 6.60 7.68 9.83 8.45 10.01 11.50 -5.00%
DY 3.77 2.90 2.39 3.29 3.88 4.03 4.72 -3.67%
P/NAPS 1.56 2.16 2.35 1.97 1.58 1.31 1.19 4.61%

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