[LUXCHEM] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 63.61%
YoY- 11.14%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 314,773 390,837 395,564 421,246 335,818 333,574 296,961 0.97%
PBT 23,412 26,013 25,697 30,101 27,006 18,067 12,990 10.30%
Tax -6,789 -6,718 -6,585 -7,531 -6,768 -6,752 -3,258 13.00%
NP 16,623 19,295 19,112 22,570 20,238 11,315 9,732 9.32%
-
NP to SH 17,554 19,492 19,375 22,266 20,034 11,358 9,703 10.37%
-
Tax Rate 29.00% 25.83% 25.63% 25.02% 25.06% 37.37% 25.08% -
Total Cost 298,150 371,542 376,452 398,676 315,580 322,259 287,229 0.62%
-
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.27%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,958 8,704 8,505 6,932 6,704 5,222 3,902 14.84%
Div Payout % 51.03% 44.66% 43.90% 31.13% 33.47% 45.98% 40.21% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.27%
NOSH 895,808 878,100 857,245 277,285 268,192 261,103 130,067 37.89%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.28% 4.94% 4.83% 5.36% 6.03% 3.39% 3.28% -
ROE 5.60% 6.59% 7.12% 9.02% 9.70% 6.69% 6.54% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.14 44.90 46.51 151.92 125.22 127.76 228.31 -26.77%
EPS 1.96 2.24 2.28 8.03 7.47 4.35 7.46 -19.95%
DPS 1.00 1.00 1.00 2.50 2.50 2.00 3.00 -16.71%
NAPS 0.35 0.34 0.32 0.89 0.77 0.65 1.14 -17.85%
Adjusted Per Share Value based on latest NOSH - 277,467
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.42 36.53 36.97 39.37 31.39 31.18 27.76 0.97%
EPS 1.64 1.82 1.81 2.08 1.87 1.06 0.91 10.30%
DPS 0.84 0.81 0.80 0.65 0.63 0.49 0.36 15.15%
NAPS 0.2931 0.2766 0.2544 0.2307 0.193 0.1586 0.1386 13.28%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.66 0.515 0.625 2.09 1.46 1.00 1.43 -
P/RPS 1.88 1.15 1.34 1.38 1.17 0.78 0.63 19.96%
P/EPS 33.68 23.00 27.44 26.03 19.54 22.99 19.17 9.83%
EY 2.97 4.35 3.64 3.84 5.12 4.35 5.22 -8.96%
DY 1.52 1.94 1.60 1.20 1.71 2.00 2.10 -5.23%
P/NAPS 1.89 1.51 1.95 2.35 1.90 1.54 1.25 7.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/07/20 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 -
Price 0.865 0.53 0.69 2.09 1.52 1.03 1.49 -
P/RPS 2.46 1.18 1.48 1.38 1.21 0.81 0.65 24.80%
P/EPS 44.14 23.67 30.29 26.03 20.35 23.68 19.97 14.11%
EY 2.27 4.23 3.30 3.84 4.91 4.22 5.01 -12.35%
DY 1.16 1.89 1.45 1.20 1.64 1.94 2.01 -8.74%
P/NAPS 2.47 1.56 2.16 2.35 1.97 1.58 1.31 11.13%

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