[LUXCHEM] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 45.05%
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 765,480 814,086 806,683 701,549 686,754 603,522 524,937 6.48%
PBT 50,122 49,880 55,774 59,078 54,397 29,578 26,170 11.43%
Tax -13,166 -12,231 -14,790 -15,392 -14,802 -7,747 -6,776 11.70%
NP 36,956 37,649 40,984 43,686 39,595 21,831 19,394 11.33%
-
NP to SH 37,645 37,977 40,747 43,499 39,735 21,961 19,648 11.44%
-
Tax Rate 26.27% 24.52% 26.52% 26.05% 27.21% 26.19% 25.89% -
Total Cost 728,524 776,437 765,699 657,863 647,159 581,691 505,543 6.27%
-
Net Worth 299,833 282,432 256,218 76,042 191,822 156,063 144,321 12.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,841 19,256 33,060 19,010 17,080 15,606 10,401 11.35%
Div Payout % 52.71% 50.71% 81.14% 43.70% 42.98% 71.06% 52.94% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 299,833 282,432 256,218 76,042 191,822 156,063 144,321 12.95%
NOSH 895,808 863,461 826,511 271,579 262,769 260,106 130,019 37.92%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.83% 4.62% 5.08% 6.23% 5.77% 3.62% 3.69% -
ROE 12.56% 13.45% 15.90% 57.20% 20.71% 14.07% 13.61% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 86.80 95.12 97.60 258.32 261.35 232.03 403.74 -22.59%
EPS 4.27 4.44 4.93 5.34 15.12 8.45 7.56 -9.07%
DPS 2.25 2.25 4.00 7.00 6.50 6.00 8.00 -19.04%
NAPS 0.34 0.33 0.31 0.28 0.73 0.60 1.11 -17.88%
Adjusted Per Share Value based on latest NOSH - 271,425
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.55 76.09 75.40 65.57 64.19 56.41 49.07 6.48%
EPS 3.52 3.55 3.81 4.07 3.71 2.05 1.84 11.41%
DPS 1.85 1.80 3.09 1.78 1.60 1.46 0.97 11.35%
NAPS 0.2803 0.264 0.2395 0.0711 0.1793 0.1459 0.1349 12.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.48 0.52 0.755 1.47 1.66 0.82 1.29 -
P/RPS 0.55 0.55 0.77 0.57 0.64 0.35 0.32 9.44%
P/EPS 11.24 11.72 15.31 9.18 10.98 9.71 8.54 4.68%
EY 8.89 8.53 6.53 10.90 9.11 10.30 11.71 -4.48%
DY 4.69 4.33 5.30 4.76 3.92 7.32 6.20 -4.54%
P/NAPS 1.41 1.58 2.44 5.25 2.27 1.37 1.16 3.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 -
Price 0.545 0.54 0.775 1.61 1.82 0.905 1.44 -
P/RPS 0.63 0.57 0.79 0.62 0.70 0.39 0.36 9.77%
P/EPS 12.77 12.17 15.72 10.05 12.04 10.72 9.53 4.99%
EY 7.83 8.22 6.36 9.95 8.31 9.33 10.49 -4.75%
DY 4.13 4.17 5.16 4.35 3.57 6.63 5.56 -4.83%
P/NAPS 1.60 1.64 2.50 5.75 2.49 1.51 1.30 3.51%

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