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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 697,924 765,480 771,100 781,674 809,796 814,086 810,453 -9.48%
  QoQ % -8.83% -0.73% -1.35% -3.47% -0.53% 0.45% -
  Horiz. % 86.12% 94.45% 95.14% 96.45% 99.92% 100.45% 100.00%
PBT 52,264 50,122 49,820 52,026 51,376 49,880 51,586 0.87%
  QoQ % 4.27% 0.61% -4.24% 1.27% 3.00% -3.31% -
  Horiz. % 101.31% 97.16% 96.58% 100.85% 99.59% 96.69% 100.00%
Tax -16,096 -13,166 -13,102 -13,436 -12,612 -12,231 -13,048 15.01%
  QoQ % -22.25% -0.48% 2.48% -6.53% -3.12% 6.26% -
  Horiz. % 123.36% 100.90% 100.42% 102.97% 96.66% 93.74% 100.00%
NP 36,168 36,956 36,717 38,590 38,764 37,649 38,538 -4.14%
  QoQ % -2.13% 0.65% -4.85% -0.45% 2.96% -2.31% -
  Horiz. % 93.85% 95.89% 95.27% 100.13% 100.58% 97.69% 100.00%
NP to SH 39,944 37,645 37,434 38,984 38,396 37,977 38,949 1.69%
  QoQ % 6.11% 0.56% -3.97% 1.53% 1.10% -2.50% -
  Horiz. % 102.55% 96.65% 96.11% 100.09% 98.58% 97.50% 100.00%
Tax Rate 30.80 % 26.27 % 26.30 % 25.83 % 24.55 % 24.52 % 25.29 % 14.03%
  QoQ % 17.24% -0.11% 1.82% 5.21% 0.12% -3.04% -
  Horiz. % 121.79% 103.88% 103.99% 102.14% 97.07% 96.96% 100.00%
Total Cost 661,756 728,524 734,382 743,084 771,032 776,437 771,914 -9.75%
  QoQ % -9.16% -0.80% -1.17% -3.62% -0.70% 0.59% -
  Horiz. % 85.73% 94.38% 95.14% 96.27% 99.89% 100.59% 100.00%
Net Worth 313,532 299,833 289,422 295,951 294,190 282,432 273,142 9.62%
  QoQ % 4.57% 3.60% -2.21% 0.60% 4.16% 3.40% -
  Horiz. % 114.79% 109.77% 105.96% 108.35% 107.71% 103.40% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 19,841 - 17,408 - 19,256 11,380 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 69.20% -
  Horiz. % 0.00% 174.34% 0.00% 152.97% 0.00% 169.20% 100.00%
Div Payout % - % 52.71 % - % 44.66 % - % 50.71 % 29.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 73.55% -
  Horiz. % 0.00% 180.39% 0.00% 152.84% 0.00% 173.55% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 313,532 299,833 289,422 295,951 294,190 282,432 273,142 9.62%
  QoQ % 4.57% 3.60% -2.21% 0.60% 4.16% 3.40% -
  Horiz. % 114.79% 109.77% 105.96% 108.35% 107.71% 103.40% 100.00%
NOSH 895,808 881,864 877,037 870,445 865,265 855,857 853,571 3.27%
  QoQ % 1.58% 0.55% 0.76% 0.60% 1.10% 0.27% -
  Horiz. % 104.95% 103.31% 102.75% 101.98% 101.37% 100.27% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.18 % 4.83 % 4.76 % 4.94 % 4.79 % 4.62 % 4.76 % 5.79%
  QoQ % 7.25% 1.47% -3.64% 3.13% 3.68% -2.94% -
  Horiz. % 108.82% 101.47% 100.00% 103.78% 100.63% 97.06% 100.00%
ROE 12.74 % 12.56 % 12.93 % 13.17 % 13.05 % 13.45 % 14.26 % -7.23%
  QoQ % 1.43% -2.86% -1.82% 0.92% -2.97% -5.68% -
  Horiz. % 89.34% 88.08% 90.67% 92.36% 91.51% 94.32% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 77.91 86.80 87.92 89.80 93.59 95.12 94.95 -12.34%
  QoQ % -10.24% -1.27% -2.09% -4.05% -1.61% 0.18% -
  Horiz. % 82.05% 91.42% 92.60% 94.58% 98.57% 100.18% 100.00%
EPS 4.44 4.27 4.27 4.48 4.44 4.44 4.56 -1.76%
  QoQ % 3.98% 0.00% -4.69% 0.90% 0.00% -2.63% -
  Horiz. % 97.37% 93.64% 93.64% 98.25% 97.37% 97.37% 100.00%
DPS 0.00 2.25 0.00 2.00 0.00 2.25 1.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 69.17% -
  Horiz. % 0.00% 169.17% 0.00% 150.38% 0.00% 169.17% 100.00%
NAPS 0.3500 0.3400 0.3300 0.3400 0.3400 0.3300 0.3200 6.15%
  QoQ % 2.94% 3.03% -2.94% 0.00% 3.03% 3.13% -
  Horiz. % 109.38% 106.25% 103.13% 106.25% 106.25% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 77.91 85.45 86.08 87.26 90.40 90.88 90.47 -9.48%
  QoQ % -8.82% -0.73% -1.35% -3.47% -0.53% 0.45% -
  Horiz. % 86.12% 94.45% 95.15% 96.45% 99.92% 100.45% 100.00%
EPS 4.44 4.20 4.18 4.35 4.29 4.24 4.35 1.37%
  QoQ % 5.71% 0.48% -3.91% 1.40% 1.18% -2.53% -
  Horiz. % 102.07% 96.55% 96.09% 100.00% 98.62% 97.47% 100.00%
DPS 0.00 2.21 0.00 1.94 0.00 2.15 1.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 69.29% -
  Horiz. % 0.00% 174.02% 0.00% 152.76% 0.00% 169.29% 100.00%
NAPS 0.3500 0.3347 0.3231 0.3304 0.3284 0.3153 0.3049 9.62%
  QoQ % 4.57% 3.59% -2.21% 0.61% 4.15% 3.41% -
  Horiz. % 114.79% 109.77% 105.97% 108.36% 107.71% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4550 0.4800 0.4800 0.5150 0.5200 0.5200 0.6250 -
P/RPS 0.58 0.55 0.55 0.57 0.56 0.55 0.66 -8.25%
  QoQ % 5.45% 0.00% -3.51% 1.79% 1.82% -16.67% -
  Horiz. % 87.88% 83.33% 83.33% 86.36% 84.85% 83.33% 100.00%
P/EPS 10.20 11.24 11.25 11.50 11.72 11.72 13.70 -17.84%
  QoQ % -9.25% -0.09% -2.17% -1.88% 0.00% -14.45% -
  Horiz. % 74.45% 82.04% 82.12% 83.94% 85.55% 85.55% 100.00%
EY 9.80 8.89 8.89 8.70 8.53 8.53 7.30 21.67%
  QoQ % 10.24% 0.00% 2.18% 1.99% 0.00% 16.85% -
  Horiz. % 134.25% 121.78% 121.78% 119.18% 116.85% 116.85% 100.00%
DY 0.00 4.69 0.00 3.88 0.00 4.33 2.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 103.29% -
  Horiz. % 0.00% 220.19% 0.00% 182.16% 0.00% 203.29% 100.00%
P/NAPS 1.30 1.41 1.45 1.51 1.53 1.58 1.95 -23.67%
  QoQ % -7.80% -2.76% -3.97% -1.31% -3.16% -18.97% -
  Horiz. % 66.67% 72.31% 74.36% 77.44% 78.46% 81.03% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 12/06/20 17/02/20 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 -
Price 0.7750 0.5450 0.4850 0.5300 0.5100 0.5400 0.5900 -
P/RPS 0.99 0.63 0.55 0.59 0.54 0.57 0.62 36.58%
  QoQ % 57.14% 14.55% -6.78% 9.26% -5.26% -8.06% -
  Horiz. % 159.68% 101.61% 88.71% 95.16% 87.10% 91.94% 100.00%
P/EPS 17.38 12.77 11.36 11.83 11.49 12.17 12.93 21.77%
  QoQ % 36.10% 12.41% -3.97% 2.96% -5.59% -5.88% -
  Horiz. % 134.42% 98.76% 87.86% 91.49% 88.86% 94.12% 100.00%
EY 5.75 7.83 8.80 8.45 8.70 8.22 7.73 -17.89%
  QoQ % -26.56% -11.02% 4.14% -2.87% 5.84% 6.34% -
  Horiz. % 74.39% 101.29% 113.84% 109.31% 112.55% 106.34% 100.00%
DY 0.00 4.13 0.00 3.77 0.00 4.17 2.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 84.51% -
  Horiz. % 0.00% 182.74% 0.00% 166.81% 0.00% 184.51% 100.00%
P/NAPS 2.21 1.60 1.47 1.56 1.50 1.64 1.84 12.98%
  QoQ % 38.12% 8.84% -5.77% 4.00% -8.54% -10.87% -
  Horiz. % 120.11% 86.96% 79.89% 84.78% 81.52% 89.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

560  340  621  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 BIOHLDG 0.345+0.035 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.93+0.095 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS