[LUXCHEM] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.11%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 693,188 784,571 805,044 795,853 699,188 649,865 585,263 2.85%
PBT 55,016 48,555 52,035 61,088 59,450 44,000 28,831 11.35%
Tax -14,806 -12,273 -13,824 -16,006 -13,774 -13,637 -7,366 12.32%
NP 40,210 36,282 38,211 45,082 45,676 30,363 21,465 11.01%
-
NP to SH 41,328 36,840 38,705 44,772 45,363 30,649 21,549 11.45%
-
Tax Rate 26.91% 25.28% 26.57% 26.20% 23.17% 30.99% 25.55% -
Total Cost 652,978 748,289 766,833 750,771 653,512 619,502 563,798 2.47%
-
Net Worth 322,491 289,422 273,142 247,789 0 178,640 149,625 13.64%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 19,981 19,402 20,886 19,150 18,525 13,015 10,396 11.49%
Div Payout % 48.35% 52.67% 53.96% 42.77% 40.84% 42.47% 48.25% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 322,491 289,422 273,142 247,789 0 178,640 149,625 13.64%
NOSH 895,808 894,412 861,473 844,852 270,543 262,707 130,108 37.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.80% 4.62% 4.75% 5.66% 6.53% 4.67% 3.67% -
ROE 12.82% 12.73% 14.17% 18.07% 0.00% 17.16% 14.40% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 77.38 89.46 94.31 96.35 258.44 247.37 449.83 -25.40%
EPS 4.61 4.20 4.53 5.42 16.77 11.67 16.56 -19.17%
DPS 2.25 2.21 2.45 2.32 6.85 5.00 8.00 -19.04%
NAPS 0.36 0.33 0.32 0.30 0.00 0.68 1.15 -17.58%
Adjusted Per Share Value based on latest NOSH - 844,852
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 64.79 73.33 75.25 74.39 65.35 60.74 54.70 2.85%
EPS 3.86 3.44 3.62 4.18 4.24 2.86 2.01 11.47%
DPS 1.87 1.81 1.95 1.79 1.73 1.22 0.97 11.54%
NAPS 0.3014 0.2705 0.2553 0.2316 0.00 0.167 0.1399 13.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.755 0.48 0.625 0.815 1.66 1.37 1.44 -
P/RPS 0.98 0.54 0.66 0.85 0.64 0.55 0.32 20.48%
P/EPS 16.37 11.43 13.78 15.04 9.90 11.74 8.69 11.12%
EY 6.11 8.75 7.26 6.65 10.10 8.52 11.50 -9.99%
DY 2.98 4.61 3.92 2.84 4.13 3.65 5.56 -9.86%
P/NAPS 2.10 1.45 1.95 2.72 0.00 2.01 1.25 9.02%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/10/20 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 -
Price 0.93 0.485 0.59 0.805 1.67 1.58 1.79 -
P/RPS 1.20 0.54 0.63 0.84 0.65 0.64 0.40 20.07%
P/EPS 20.16 11.55 13.01 14.85 9.96 13.54 10.81 10.93%
EY 4.96 8.66 7.69 6.73 10.04 7.38 9.25 -9.85%
DY 2.42 4.56 4.15 2.88 4.10 3.16 4.47 -9.71%
P/NAPS 2.58 1.47 1.84 2.68 0.00 2.32 1.56 8.73%

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