[LUXCHEM] YoY Quarter Result on 31-Mar-2016 [#1]

Announcement Date
06-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -54.45%
YoY- 351.16%
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 202,449 196,653 218,132 159,970 172,540 143,464 140,859 6.22%
PBT 12,844 12,841 18,393 9,571 4,876 6,665 6,053 13.35%
Tax -3,153 -3,247 -4,611 -2,500 -3,370 -1,626 -1,529 12.81%
NP 9,691 9,594 13,782 7,071 1,506 5,039 4,524 13.53%
-
NP to SH 9,599 9,630 13,609 7,002 1,552 4,958 4,510 13.40%
-
Tax Rate 24.55% 25.29% 25.07% 26.12% 69.11% 24.40% 25.26% -
Total Cost 192,758 187,059 204,350 152,899 171,034 138,425 136,335 5.93%
-
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.11%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.11%
NOSH 869,532 847,957 275,485 265,227 258,666 130,131 129,971 37.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.79% 4.88% 6.32% 4.42% 0.87% 3.51% 3.21% -
ROE 3.26% 3.56% 5.55% 3.52% 0.94% 3.31% 3.21% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.40 23.24 79.18 60.31 66.70 110.25 108.38 -22.53%
EPS 1.11 1.14 4.94 2.64 0.60 3.81 3.47 -17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.89 0.75 0.64 1.15 1.08 -17.51%
Adjusted Per Share Value based on latest NOSH - 265,227
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.92 18.38 20.39 14.95 16.13 13.41 13.17 6.22%
EPS 0.90 0.90 1.27 0.65 0.15 0.46 0.42 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.2531 0.2292 0.1859 0.1548 0.1399 0.1312 13.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.52 0.625 1.58 1.72 0.97 1.44 1.28 -
P/RPS 2.22 2.69 2.00 2.85 1.45 1.31 1.18 11.10%
P/EPS 46.87 54.91 31.98 65.15 161.67 37.80 36.89 4.06%
EY 2.13 1.82 3.13 1.53 0.62 2.65 2.71 -3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.95 1.78 2.29 1.52 1.25 1.19 4.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 -
Price 0.51 0.61 1.79 1.71 1.19 1.42 1.27 -
P/RPS 2.18 2.62 2.26 2.84 1.78 1.29 1.17 10.92%
P/EPS 45.97 53.59 36.23 64.77 198.33 37.27 36.60 3.87%
EY 2.18 1.87 2.76 1.54 0.50 2.68 2.73 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.91 2.01 2.28 1.86 1.23 1.18 4.07%

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