Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -18.19%    YoY -     11.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 786,612 806,683 812,640 842,492 872,528 701,549 686,902 9.47%
  QoQ % -2.49% -0.73% -3.54% -3.44% 24.37% 2.13% -
  Horiz. % 114.52% 117.44% 118.30% 122.65% 127.02% 102.13% 100.00%
PBT 51,364 55,774 56,573 60,202 73,572 59,078 53,920 -3.19%
  QoQ % -7.91% -1.41% -6.03% -18.17% 24.53% 9.57% -
  Horiz. % 95.26% 103.44% 104.92% 111.65% 136.45% 109.57% 100.00%
Tax -12,988 -14,790 -14,337 -15,062 -18,444 -15,392 -13,561 -2.84%
  QoQ % 12.18% -3.16% 4.81% 18.34% -19.83% -13.50% -
  Horiz. % 95.77% 109.06% 105.72% 111.07% 136.00% 113.50% 100.00%
NP 38,376 40,984 42,236 45,140 55,128 43,686 40,358 -3.31%
  QoQ % -6.36% -2.96% -6.43% -18.12% 26.19% 8.24% -
  Horiz. % 95.09% 101.55% 104.65% 111.85% 136.60% 108.24% 100.00%
NP to SH 38,520 40,747 41,673 44,532 54,436 43,499 39,986 -2.46%
  QoQ % -5.47% -2.22% -6.42% -18.19% 25.14% 8.78% -
  Horiz. % 96.33% 101.90% 104.22% 111.37% 136.14% 108.78% 100.00%
Tax Rate 25.29 % 26.52 % 25.34 % 25.02 % 25.07 % 26.05 % 25.15 % 0.37%
  QoQ % -4.64% 4.66% 1.28% -0.20% -3.76% 3.58% -
  Horiz. % 100.56% 105.45% 100.76% 99.48% 99.68% 103.58% 100.00%
Total Cost 748,236 765,699 770,404 797,352 817,400 657,863 646,544 10.24%
  QoQ % -2.28% -0.61% -3.38% -2.45% 24.25% 1.75% -
  Horiz. % 115.73% 118.43% 119.16% 123.33% 126.43% 101.75% 100.00%
Net Worth 270,720 256,218 247,789 246,783 245,182 76,042 213,634 17.12%
  QoQ % 5.66% 3.40% 0.41% 0.65% 222.43% -64.41% -
  Horiz. % 126.72% 119.93% 115.99% 115.52% 114.77% 35.59% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 33,060 27,532 13,864 - 19,010 9,014 -
  QoQ % 0.00% 20.08% 98.58% 0.00% 0.00% 110.90% -
  Horiz. % 0.00% 366.76% 305.43% 153.81% 0.00% 210.90% 100.00%
Div Payout % - % 81.14 % 66.07 % 31.13 % - % 43.70 % 22.54 % -
  QoQ % 0.00% 22.81% 112.24% 0.00% 0.00% 93.88% -
  Horiz. % 0.00% 359.98% 293.12% 138.11% 0.00% 193.88% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 270,720 256,218 247,789 246,783 245,182 76,042 213,634 17.12%
  QoQ % 5.66% 3.40% 0.41% 0.65% 222.43% -64.41% -
  Horiz. % 126.72% 119.93% 115.99% 115.52% 114.77% 35.59% 100.00%
NOSH 846,002 826,511 825,964 277,285 275,485 271,579 270,423 114.05%
  QoQ % 2.36% 0.07% 197.88% 0.65% 1.44% 0.43% -
  Horiz. % 312.84% 305.64% 305.43% 102.54% 101.87% 100.43% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.88 % 5.08 % 5.20 % 5.36 % 6.32 % 6.23 % 5.88 % -11.70%
  QoQ % -3.94% -2.31% -2.99% -15.19% 1.44% 5.95% -
  Horiz. % 82.99% 86.39% 88.44% 91.16% 107.48% 105.95% 100.00%
ROE 14.23 % 15.90 % 16.82 % 18.04 % 22.20 % 57.20 % 18.72 % -16.72%
  QoQ % -10.50% -5.47% -6.76% -18.74% -61.19% 205.56% -
  Horiz. % 76.01% 84.94% 89.85% 96.37% 118.59% 305.56% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 92.98 97.60 98.39 303.84 316.72 258.32 254.01 -48.86%
  QoQ % -4.73% -0.80% -67.62% -4.07% 22.61% 1.70% -
  Horiz. % 36.60% 38.42% 38.73% 119.62% 124.69% 101.70% 100.00%
EPS 4.56 4.93 5.04 16.06 19.76 5.34 14.79 -54.39%
  QoQ % -7.51% -2.18% -68.62% -18.72% 270.04% -63.89% -
  Horiz. % 30.83% 33.33% 34.08% 108.59% 133.60% 36.11% 100.00%
DPS 0.00 4.00 3.33 5.00 0.00 7.00 3.33 -
  QoQ % 0.00% 20.12% -33.40% 0.00% 0.00% 110.21% -
  Horiz. % 0.00% 120.12% 100.00% 150.15% 0.00% 210.21% 100.00%
NAPS 0.3200 0.3100 0.3000 0.8900 0.8900 0.2800 0.7900 -45.28%
  QoQ % 3.23% 3.33% -66.29% 0.00% 217.86% -64.56% -
  Horiz. % 40.51% 39.24% 37.97% 112.66% 112.66% 35.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 89.75 92.04 92.72 96.13 99.56 80.05 78.38 9.46%
  QoQ % -2.49% -0.73% -3.55% -3.45% 24.37% 2.13% -
  Horiz. % 114.51% 117.43% 118.30% 122.65% 127.02% 102.13% 100.00%
EPS 4.40 4.65 4.75 5.08 6.21 4.96 4.56 -2.36%
  QoQ % -5.38% -2.11% -6.50% -18.20% 25.20% 8.77% -
  Horiz. % 96.49% 101.97% 104.17% 111.40% 136.18% 108.77% 100.00%
DPS 0.00 3.77 3.14 1.58 0.00 2.17 1.03 -
  QoQ % 0.00% 20.06% 98.73% 0.00% 0.00% 110.68% -
  Horiz. % 0.00% 366.02% 304.85% 153.40% 0.00% 210.68% 100.00%
NAPS 0.3089 0.2923 0.2827 0.2816 0.2798 0.0868 0.2438 17.11%
  QoQ % 5.68% 3.40% 0.39% 0.64% 222.35% -64.40% -
  Horiz. % 126.70% 119.89% 115.96% 115.50% 114.77% 35.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 1.6600 -
P/RPS 0.67 0.77 0.83 0.69 0.50 0.57 0.65 2.04%
  QoQ % -12.99% -7.23% 20.29% 38.00% -12.28% -12.31% -
  Horiz. % 103.08% 118.46% 127.69% 106.15% 76.92% 87.69% 100.00%
P/EPS 13.73 15.31 16.15 13.01 8.00 9.18 11.23 14.35%
  QoQ % -10.32% -5.20% 24.14% 62.63% -12.85% -18.25% -
  Horiz. % 122.26% 136.33% 143.81% 115.85% 71.24% 81.75% 100.00%
EY 7.29 6.53 6.19 7.68 12.51 10.90 8.91 -12.53%
  QoQ % 11.64% 5.49% -19.40% -38.61% 14.77% 22.33% -
  Horiz. % 81.82% 73.29% 69.47% 86.20% 140.40% 122.33% 100.00%
DY 0.00 5.30 4.09 2.39 0.00 4.76 2.01 -
  QoQ % 0.00% 29.58% 71.13% 0.00% 0.00% 136.82% -
  Horiz. % 0.00% 263.68% 203.48% 118.91% 0.00% 236.82% 100.00%
P/NAPS 1.95 2.44 2.72 2.35 1.78 5.25 2.10 -4.82%
  QoQ % -20.08% -10.29% 15.74% 32.02% -66.10% 150.00% -
  Horiz. % 92.86% 116.19% 129.52% 111.90% 84.76% 250.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 -
Price 0.6100 0.7750 0.8350 2.0900 1.7900 1.6100 1.6700 -
P/RPS 0.66 0.79 0.85 0.69 0.57 0.62 0.66 -
  QoQ % -16.46% -7.06% 23.19% 21.05% -8.06% -6.06% -
  Horiz. % 100.00% 119.70% 128.79% 104.55% 86.36% 93.94% 100.00%
P/EPS 13.40 15.72 16.55 13.01 9.06 10.05 11.29 12.11%
  QoQ % -14.76% -5.02% 27.21% 43.60% -9.85% -10.98% -
  Horiz. % 118.69% 139.24% 146.59% 115.23% 80.25% 89.02% 100.00%
EY 7.46 6.36 6.04 7.68 11.04 9.95 8.85 -10.78%
  QoQ % 17.30% 5.30% -21.35% -30.43% 10.95% 12.43% -
  Horiz. % 84.29% 71.86% 68.25% 86.78% 124.75% 112.43% 100.00%
DY 0.00 5.16 3.99 2.39 0.00 4.35 2.00 -
  QoQ % 0.00% 29.32% 66.95% 0.00% 0.00% 117.50% -
  Horiz. % 0.00% 258.00% 199.50% 119.50% 0.00% 217.50% 100.00%
P/NAPS 1.91 2.50 2.78 2.35 2.01 5.75 2.11 -6.43%
  QoQ % -23.60% -10.07% 18.30% 16.92% -65.04% 172.51% -
  Horiz. % 90.52% 118.48% 131.75% 111.37% 95.26% 272.51% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers