[LUXCHEM] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
21-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -23.6%
YoY- -23.44%
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 187,488 212,277 188,234 179,358 169,169 159,440 122,283 7.37%
PBT 11,352 12,994 12,329 13,435 17,320 7,976 5,697 12.17%
Tax -3,109 -3,202 -3,222 -3,405 -4,448 -2,054 -1,592 11.79%
NP 8,243 9,792 9,107 10,030 12,872 5,922 4,105 12.31%
-
NP to SH 8,583 9,838 8,989 9,956 13,004 5,972 4,285 12.26%
-
Tax Rate 27.39% 24.64% 26.13% 25.34% 25.68% 25.75% 27.94% -
Total Cost 179,245 202,485 179,127 169,328 156,297 153,518 118,178 7.18%
-
Net Worth 289,422 273,142 247,789 213,729 178,640 149,625 138,937 13.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 289,422 273,142 247,789 213,729 178,640 149,625 138,937 13.00%
NOSH 894,412 861,473 844,852 270,543 262,707 130,108 129,848 37.91%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.40% 4.61% 4.84% 5.59% 7.61% 3.71% 3.36% -
ROE 2.97% 3.60% 3.63% 4.66% 7.28% 3.99% 3.08% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.38 24.87 22.79 66.30 64.39 122.54 94.17 -21.88%
EPS 0.96 1.15 1.09 3.68 4.95 4.59 3.30 -18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.30 0.79 0.68 1.15 1.07 -17.79%
Adjusted Per Share Value based on latest NOSH - 270,543
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.45 19.75 17.52 16.69 15.74 14.84 11.38 7.38%
EPS 0.80 0.92 0.84 0.93 1.21 0.56 0.40 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2542 0.2306 0.1989 0.1662 0.1392 0.1293 13.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.48 0.625 0.815 1.66 1.37 1.44 1.23 -
P/RPS 2.25 2.51 3.58 2.50 2.13 1.18 1.31 9.42%
P/EPS 49.05 54.23 74.89 45.11 27.68 31.37 37.27 4.68%
EY 2.04 1.84 1.34 2.22 3.61 3.19 2.68 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.95 2.72 2.10 2.01 1.25 1.15 3.93%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 -
Price 0.485 0.59 0.835 1.67 1.58 1.79 1.35 -
P/RPS 2.27 2.37 3.66 2.52 2.45 1.46 1.43 8.00%
P/EPS 49.56 51.19 76.72 45.38 31.92 39.00 40.91 3.24%
EY 2.02 1.95 1.30 2.20 3.13 2.56 2.44 -3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.84 2.78 2.11 2.32 1.56 1.26 2.60%

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