[LUXCHEM] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 50.77%
YoY- -6.54%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 635,682 506,033 578,325 607,840 609,480 515,177 502,743 3.98%
PBT 70,953 42,259 37,365 38,690 42,430 40,440 35,387 12.28%
Tax -17,101 -11,467 -9,827 -9,786 -10,753 -10,171 -11,200 7.30%
NP 53,852 30,792 27,538 28,904 31,677 30,269 24,187 14.25%
-
NP to SH 51,834 31,758 28,076 29,212 31,255 29,990 24,362 13.39%
-
Tax Rate 24.10% 27.14% 26.30% 25.29% 25.34% 25.15% 31.65% -
Total Cost 581,830 475,241 550,787 578,936 577,803 484,908 478,556 3.30%
-
Net Worth 552,912 322,491 289,422 273,142 247,789 213,634 178,130 20.75%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,784 8,958 - 8,535 20,649 6,760 5,239 21.39%
Div Payout % 32.38% 28.21% - 29.22% 66.07% 22.54% 21.51% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 552,912 322,491 289,422 273,142 247,789 213,634 178,130 20.75%
NOSH 1,069,866 895,808 894,412 861,473 844,852 270,423 261,956 26.40%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.47% 6.08% 4.76% 4.76% 5.20% 5.88% 4.81% -
ROE 9.37% 9.85% 9.70% 10.69% 12.61% 14.04% 13.68% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 64.38 56.49 65.94 71.21 73.79 190.51 191.92 -16.62%
EPS 5.25 3.55 3.20 3.42 3.78 11.09 9.30 -9.08%
DPS 1.70 1.00 0.00 1.00 2.50 2.50 2.00 -2.66%
NAPS 0.56 0.36 0.33 0.32 0.30 0.79 0.68 -3.18%
Adjusted Per Share Value based on latest NOSH - 861,473
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 59.42 47.30 54.06 56.81 56.97 48.15 46.99 3.98%
EPS 4.84 2.97 2.62 2.73 2.92 2.80 2.28 13.35%
DPS 1.57 0.84 0.00 0.80 1.93 0.63 0.49 21.39%
NAPS 0.5168 0.3014 0.2705 0.2553 0.2316 0.1997 0.1665 20.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.76 0.755 0.48 0.625 0.815 1.66 1.37 -
P/RPS 1.18 1.34 0.73 0.88 1.10 0.87 0.71 8.82%
P/EPS 14.48 21.30 14.99 18.26 21.54 14.97 14.73 -0.28%
EY 6.91 4.70 6.67 5.48 4.64 6.68 6.79 0.29%
DY 2.24 1.32 0.00 1.60 3.07 1.51 1.46 7.38%
P/NAPS 1.36 2.10 1.45 1.95 2.72 2.10 2.01 -6.29%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/10/20 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 -
Price 0.73 0.93 0.485 0.59 0.835 1.67 1.58 -
P/RPS 1.13 1.65 0.74 0.83 1.13 0.88 0.82 5.48%
P/EPS 13.91 26.23 15.15 17.24 22.07 15.06 16.99 -3.27%
EY 7.19 3.81 6.60 5.80 4.53 6.64 5.89 3.37%
DY 2.33 1.08 0.00 1.69 2.99 1.50 1.27 10.63%
P/NAPS 1.30 2.58 1.47 1.84 2.78 2.11 2.32 -9.19%

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