[LUXCHEM] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.24%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 855,915 693,188 784,571 805,044 795,853 699,188 649,865 4.69%
PBT 91,246 55,016 48,555 52,035 61,088 59,450 44,000 12.91%
Tax -21,210 -14,806 -12,273 -13,824 -16,006 -13,774 -13,637 7.63%
NP 70,036 40,210 36,282 38,211 45,082 45,676 30,363 14.93%
-
NP to SH 67,960 41,328 36,840 38,705 44,772 45,363 30,649 14.17%
-
Tax Rate 23.24% 26.91% 25.28% 26.57% 26.20% 23.17% 30.99% -
Total Cost 785,879 652,978 748,289 766,833 750,771 653,512 619,502 4.04%
-
Net Worth 552,912 322,491 289,422 273,142 247,789 0 178,640 20.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 34,089 19,981 19,402 20,886 19,150 18,525 13,015 17.39%
Div Payout % 50.16% 48.35% 52.67% 53.96% 42.77% 40.84% 42.47% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 552,912 322,491 289,422 273,142 247,789 0 178,640 20.69%
NOSH 1,069,866 895,808 894,412 861,473 844,852 270,543 262,707 26.34%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.18% 5.80% 4.62% 4.75% 5.66% 6.53% 4.67% -
ROE 12.29% 12.82% 12.73% 14.17% 18.07% 0.00% 17.16% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 86.69 77.38 89.46 94.31 96.35 258.44 247.37 -16.02%
EPS 6.88 4.61 4.20 4.53 5.42 16.77 11.67 -8.42%
DPS 3.45 2.25 2.21 2.45 2.32 6.85 5.00 -5.99%
NAPS 0.56 0.36 0.33 0.32 0.30 0.00 0.68 -3.18%
Adjusted Per Share Value based on latest NOSH - 861,473
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 80.00 64.79 73.33 75.25 74.39 65.35 60.74 4.69%
EPS 6.35 3.86 3.44 3.62 4.18 4.24 2.86 14.20%
DPS 3.19 1.87 1.81 1.95 1.79 1.73 1.22 17.35%
NAPS 0.5168 0.3014 0.2705 0.2553 0.2316 0.00 0.167 20.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.76 0.755 0.48 0.625 0.815 1.66 1.37 -
P/RPS 0.88 0.98 0.54 0.66 0.85 0.64 0.55 8.14%
P/EPS 11.04 16.37 11.43 13.78 15.04 9.90 11.74 -1.01%
EY 9.06 6.11 8.75 7.26 6.65 10.10 8.52 1.02%
DY 4.54 2.98 4.61 3.92 2.84 4.13 3.65 3.70%
P/NAPS 1.36 2.10 1.45 1.95 2.72 0.00 2.01 -6.29%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 10/11/21 27/10/20 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 -
Price 0.745 0.93 0.485 0.59 0.805 1.67 1.58 -
P/RPS 0.86 1.20 0.54 0.63 0.84 0.65 0.64 5.04%
P/EPS 10.82 20.16 11.55 13.01 14.85 9.96 13.54 -3.66%
EY 9.24 4.96 8.66 7.69 6.73 10.04 7.38 3.81%
DY 4.63 2.42 4.56 4.15 2.88 4.10 3.16 6.56%
P/NAPS 1.33 2.58 1.47 1.84 2.68 0.00 2.32 -8.84%

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