[LUXCHEM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.0%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 924,373 726,264 765,480 814,086 806,683 701,549 686,754 5.07%
PBT 98,951 62,554 50,122 49,880 55,774 59,078 54,397 10.47%
Tax -24,578 -15,578 -13,166 -12,231 -14,790 -15,392 -14,802 8.81%
NP 74,373 46,976 36,956 37,649 40,984 43,686 39,595 11.06%
-
NP to SH 68,426 47,885 37,645 37,977 40,747 43,499 39,735 9.47%
-
Tax Rate 24.84% 24.90% 26.27% 24.52% 26.52% 26.05% 27.21% -
Total Cost 850,000 679,288 728,524 776,437 765,699 657,863 647,159 4.64%
-
Net Worth 574,639 340,407 299,833 282,432 256,218 76,042 191,822 20.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 27,219 26,874 19,841 19,256 33,060 19,010 17,080 8.06%
Div Payout % 39.78% 56.12% 52.71% 50.71% 81.14% 43.70% 42.98% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 574,639 340,407 299,833 282,432 256,218 76,042 191,822 20.04%
NOSH 1,069,866 895,808 895,808 863,461 826,511 271,579 262,769 26.33%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.05% 6.47% 4.83% 4.62% 5.08% 6.23% 5.77% -
ROE 11.91% 14.07% 12.56% 13.45% 15.90% 57.20% 20.71% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 91.69 81.07 86.80 95.12 97.60 258.32 261.35 -16.00%
EPS 6.79 5.35 4.27 4.44 4.93 5.34 15.12 -12.48%
DPS 2.70 3.00 2.25 2.25 4.00 7.00 6.50 -13.60%
NAPS 0.57 0.38 0.34 0.33 0.31 0.28 0.73 -4.03%
Adjusted Per Share Value based on latest NOSH - 863,461
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 86.40 67.88 71.55 76.09 75.40 65.57 64.19 5.07%
EPS 6.40 4.48 3.52 3.55 3.81 4.07 3.71 9.50%
DPS 2.54 2.51 1.85 1.80 3.09 1.78 1.60 7.99%
NAPS 0.5371 0.3182 0.2803 0.264 0.2395 0.0711 0.1793 20.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.71 0.745 0.48 0.52 0.755 1.47 1.66 -
P/RPS 0.77 0.92 0.55 0.55 0.77 0.57 0.64 3.12%
P/EPS 10.46 13.94 11.24 11.72 15.31 9.18 10.98 -0.80%
EY 9.56 7.18 8.89 8.53 6.53 10.90 9.11 0.80%
DY 3.80 4.03 4.69 4.33 5.30 4.76 3.92 -0.51%
P/NAPS 1.25 1.96 1.41 1.58 2.44 5.25 2.27 -9.45%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 19/02/21 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 -
Price 0.735 0.83 0.545 0.54 0.775 1.61 1.82 -
P/RPS 0.80 1.02 0.63 0.57 0.79 0.62 0.70 2.24%
P/EPS 10.83 15.53 12.77 12.17 15.72 10.05 12.04 -1.74%
EY 9.23 6.44 7.83 8.22 6.36 9.95 8.31 1.76%
DY 3.67 3.61 4.13 4.17 5.16 4.35 3.57 0.46%
P/NAPS 1.29 2.18 1.60 1.64 2.50 5.75 2.49 -10.37%

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