Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.53%    YoY -     0.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 771,100 781,674 809,796 814,086 810,453 791,128 786,612 -1.32%
  QoQ % -1.35% -3.47% -0.53% 0.45% 2.44% 0.57% -
  Horiz. % 98.03% 99.37% 102.95% 103.49% 103.03% 100.57% 100.00%
PBT 49,820 52,026 51,376 49,880 51,586 51,394 51,364 -2.01%
  QoQ % -4.24% 1.27% 3.00% -3.31% 0.37% 0.06% -
  Horiz. % 96.99% 101.29% 100.02% 97.11% 100.43% 100.06% 100.00%
Tax -13,102 -13,436 -12,612 -12,231 -13,048 -13,170 -12,988 0.59%
  QoQ % 2.48% -6.53% -3.12% 6.26% 0.93% -1.40% -
  Horiz. % 100.88% 103.45% 97.11% 94.17% 100.46% 101.40% 100.00%
NP 36,717 38,590 38,764 37,649 38,538 38,224 38,376 -2.90%
  QoQ % -4.85% -0.45% 2.96% -2.31% 0.82% -0.40% -
  Horiz. % 95.68% 100.56% 101.01% 98.11% 100.42% 99.60% 100.00%
NP to SH 37,434 38,984 38,396 37,977 38,949 38,750 38,520 -1.89%
  QoQ % -3.97% 1.53% 1.10% -2.50% 0.51% 0.60% -
  Horiz. % 97.18% 101.20% 99.68% 98.59% 101.11% 100.60% 100.00%
Tax Rate 26.30 % 25.83 % 24.55 % 24.52 % 25.29 % 25.63 % 25.29 % 2.64%
  QoQ % 1.82% 5.21% 0.12% -3.04% -1.33% 1.34% -
  Horiz. % 103.99% 102.14% 97.07% 96.96% 100.00% 101.34% 100.00%
Total Cost 734,382 743,084 771,032 776,437 771,914 752,904 748,236 -1.24%
  QoQ % -1.17% -3.62% -0.70% 0.59% 2.52% 0.62% -
  Horiz. % 98.15% 99.31% 103.05% 103.77% 103.16% 100.62% 100.00%
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 17,408 - 19,256 11,380 17,011 - -
  QoQ % 0.00% 0.00% 0.00% 69.20% -33.10% 0.00% -
  Horiz. % 0.00% 102.34% 0.00% 113.20% 66.90% 100.00% -
Div Payout % - % 44.66 % - % 50.71 % 29.22 % 43.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 73.55% -33.44% 0.00% -
  Horiz. % 0.00% 101.73% 0.00% 115.51% 66.56% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
NOSH 877,037 870,445 865,265 855,857 853,571 850,558 846,002 2.43%
  QoQ % 0.76% 0.60% 1.10% 0.27% 0.35% 0.54% -
  Horiz. % 103.67% 102.89% 102.28% 101.16% 100.89% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.76 % 4.94 % 4.79 % 4.62 % 4.76 % 4.83 % 4.88 % -1.64%
  QoQ % -3.64% 3.13% 3.68% -2.94% -1.45% -1.02% -
  Horiz. % 97.54% 101.23% 98.16% 94.67% 97.54% 98.98% 100.00%
ROE 12.93 % 13.17 % 13.05 % 13.45 % 14.26 % 14.24 % 14.23 % -6.18%
  QoQ % -1.82% 0.92% -2.97% -5.68% 0.14% 0.07% -
  Horiz. % 90.86% 92.55% 91.71% 94.52% 100.21% 100.07% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 87.92 89.80 93.59 95.12 94.95 93.01 92.98 -3.66%
  QoQ % -2.09% -4.05% -1.61% 0.18% 2.09% 0.03% -
  Horiz. % 94.56% 96.58% 100.66% 102.30% 102.12% 100.03% 100.00%
EPS 4.27 4.48 4.44 4.44 4.56 4.56 4.56 -4.28%
  QoQ % -4.69% 0.90% 0.00% -2.63% 0.00% 0.00% -
  Horiz. % 93.64% 98.25% 97.37% 97.37% 100.00% 100.00% 100.00%
DPS 0.00 2.00 0.00 2.25 1.33 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 69.17% -33.50% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 112.50% 66.50% 100.00% -
NAPS 0.3300 0.3400 0.3400 0.3300 0.3200 0.3200 0.3200 2.07%
  QoQ % -2.94% 0.00% 3.03% 3.13% 0.00% 0.00% -
  Horiz. % 103.13% 106.25% 106.25% 103.13% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 86.08 87.26 90.40 90.88 90.47 88.31 87.81 -1.32%
  QoQ % -1.35% -3.47% -0.53% 0.45% 2.45% 0.57% -
  Horiz. % 98.03% 99.37% 102.95% 103.50% 103.03% 100.57% 100.00%
EPS 4.18 4.35 4.29 4.24 4.35 4.33 4.30 -1.87%
  QoQ % -3.91% 1.40% 1.18% -2.53% 0.46% 0.70% -
  Horiz. % 97.21% 101.16% 99.77% 98.60% 101.16% 100.70% 100.00%
DPS 0.00 1.94 0.00 2.15 1.27 1.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 69.29% -33.16% 0.00% -
  Horiz. % 0.00% 102.11% 0.00% 113.16% 66.84% 100.00% -
NAPS 0.3231 0.3304 0.3284 0.3153 0.3049 0.3038 0.3022 4.55%
  QoQ % -2.21% 0.61% 4.15% 3.41% 0.36% 0.53% -
  Horiz. % 106.92% 109.33% 108.67% 104.33% 100.89% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4800 0.5150 0.5200 0.5200 0.6250 0.6250 0.6250 -
P/RPS 0.55 0.57 0.56 0.55 0.66 0.67 0.67 -12.32%
  QoQ % -3.51% 1.79% 1.82% -16.67% -1.49% 0.00% -
  Horiz. % 82.09% 85.07% 83.58% 82.09% 98.51% 100.00% 100.00%
P/EPS 11.25 11.50 11.72 11.72 13.70 13.72 13.73 -12.43%
  QoQ % -2.17% -1.88% 0.00% -14.45% -0.15% -0.07% -
  Horiz. % 81.94% 83.76% 85.36% 85.36% 99.78% 99.93% 100.00%
EY 8.89 8.70 8.53 8.53 7.30 7.29 7.29 14.13%
  QoQ % 2.18% 1.99% 0.00% 16.85% 0.14% 0.00% -
  Horiz. % 121.95% 119.34% 117.01% 117.01% 100.14% 100.00% 100.00%
DY 0.00 3.88 0.00 4.33 2.13 3.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 103.29% -33.44% 0.00% -
  Horiz. % 0.00% 121.25% 0.00% 135.31% 66.56% 100.00% -
P/NAPS 1.45 1.51 1.53 1.58 1.95 1.95 1.95 -17.91%
  QoQ % -3.97% -1.31% -3.16% -18.97% 0.00% 0.00% -
  Horiz. % 74.36% 77.44% 78.46% 81.03% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 -
Price 0.4850 0.5300 0.5100 0.5400 0.5900 0.6900 0.6100 -
P/RPS 0.55 0.59 0.54 0.57 0.62 0.74 0.66 -11.44%
  QoQ % -6.78% 9.26% -5.26% -8.06% -16.22% 12.12% -
  Horiz. % 83.33% 89.39% 81.82% 86.36% 93.94% 112.12% 100.00%
P/EPS 11.36 11.83 11.49 12.17 12.93 15.15 13.40 -10.42%
  QoQ % -3.97% 2.96% -5.59% -5.88% -14.65% 13.06% -
  Horiz. % 84.78% 88.28% 85.75% 90.82% 96.49% 113.06% 100.00%
EY 8.80 8.45 8.70 8.22 7.73 6.60 7.46 11.63%
  QoQ % 4.14% -2.87% 5.84% 6.34% 17.12% -11.53% -
  Horiz. % 117.96% 113.27% 116.62% 110.19% 103.62% 88.47% 100.00%
DY 0.00 3.77 0.00 4.17 2.26 2.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 84.51% -22.07% 0.00% -
  Horiz. % 0.00% 130.00% 0.00% 143.79% 77.93% 100.00% -
P/NAPS 1.47 1.56 1.50 1.64 1.84 2.16 1.91 -16.00%
  QoQ % -5.77% 4.00% -8.54% -10.87% -14.81% 13.09% -
  Horiz. % 76.96% 81.68% 78.53% 85.86% 96.34% 113.09% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers