Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -6.42%    YoY -     4.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 791,128 786,612 806,683 812,640 842,492 872,528 701,549 8.36%
  QoQ % 0.57% -2.49% -0.73% -3.54% -3.44% 24.37% -
  Horiz. % 112.77% 112.13% 114.99% 115.84% 120.09% 124.37% 100.00%
PBT 51,394 51,364 55,774 56,573 60,202 73,572 59,078 -8.89%
  QoQ % 0.06% -7.91% -1.41% -6.03% -18.17% 24.53% -
  Horiz. % 86.99% 86.94% 94.41% 95.76% 101.90% 124.53% 100.00%
Tax -13,170 -12,988 -14,790 -14,337 -15,062 -18,444 -15,392 -9.90%
  QoQ % -1.40% 12.18% -3.16% 4.81% 18.34% -19.83% -
  Horiz. % 85.56% 84.38% 96.09% 93.15% 97.86% 119.83% 100.00%
NP 38,224 38,376 40,984 42,236 45,140 55,128 43,686 -8.54%
  QoQ % -0.40% -6.36% -2.96% -6.43% -18.12% 26.19% -
  Horiz. % 87.50% 87.85% 93.81% 96.68% 103.33% 126.19% 100.00%
NP to SH 38,750 38,520 40,747 41,673 44,532 54,436 43,499 -7.44%
  QoQ % 0.60% -5.47% -2.22% -6.42% -18.19% 25.14% -
  Horiz. % 89.08% 88.55% 93.67% 95.80% 102.37% 125.14% 100.00%
Tax Rate 25.63 % 25.29 % 26.52 % 25.34 % 25.02 % 25.07 % 26.05 % -1.08%
  QoQ % 1.34% -4.64% 4.66% 1.28% -0.20% -3.76% -
  Horiz. % 98.39% 97.08% 101.80% 97.27% 96.05% 96.24% 100.00%
Total Cost 752,904 748,236 765,699 770,404 797,352 817,400 657,863 9.44%
  QoQ % 0.62% -2.28% -0.61% -3.38% -2.45% 24.25% -
  Horiz. % 114.45% 113.74% 116.39% 117.11% 121.20% 124.25% 100.00%
Net Worth 272,178 270,720 256,218 247,789 246,783 245,182 76,042 134.54%
  QoQ % 0.54% 5.66% 3.40% 0.41% 0.65% 222.43% -
  Horiz. % 357.93% 356.01% 336.94% 325.86% 324.54% 322.43% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 17,011 - 33,060 27,532 13,864 - 19,010 -7.16%
  QoQ % 0.00% 0.00% 20.08% 98.58% 0.00% 0.00% -
  Horiz. % 89.48% 0.00% 173.91% 144.83% 72.93% 0.00% 100.00%
Div Payout % 43.90 % - % 81.14 % 66.07 % 31.13 % - % 43.70 % 0.31%
  QoQ % 0.00% 0.00% 22.81% 112.24% 0.00% 0.00% -
  Horiz. % 100.46% 0.00% 185.68% 151.19% 71.24% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 272,178 270,720 256,218 247,789 246,783 245,182 76,042 134.54%
  QoQ % 0.54% 5.66% 3.40% 0.41% 0.65% 222.43% -
  Horiz. % 357.93% 356.01% 336.94% 325.86% 324.54% 322.43% 100.00%
NOSH 850,558 846,002 826,511 825,964 277,285 275,485 271,579 114.51%
  QoQ % 0.54% 2.36% 0.07% 197.88% 0.65% 1.44% -
  Horiz. % 313.19% 311.51% 304.34% 304.13% 102.10% 101.44% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.83 % 4.88 % 5.08 % 5.20 % 5.36 % 6.32 % 6.23 % -15.65%
  QoQ % -1.02% -3.94% -2.31% -2.99% -15.19% 1.44% -
  Horiz. % 77.53% 78.33% 81.54% 83.47% 86.04% 101.44% 100.00%
ROE 14.24 % 14.23 % 15.90 % 16.82 % 18.04 % 22.20 % 57.20 % -60.53%
  QoQ % 0.07% -10.50% -5.47% -6.76% -18.74% -61.19% -
  Horiz. % 24.90% 24.88% 27.80% 29.41% 31.54% 38.81% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 93.01 92.98 97.60 98.39 303.84 316.72 258.32 -49.48%
  QoQ % 0.03% -4.73% -0.80% -67.62% -4.07% 22.61% -
  Horiz. % 36.01% 35.99% 37.78% 38.09% 117.62% 122.61% 100.00%
EPS 4.56 4.56 4.93 5.04 16.06 19.76 5.34 -10.02%
  QoQ % 0.00% -7.51% -2.18% -68.62% -18.72% 270.04% -
  Horiz. % 85.39% 85.39% 92.32% 94.38% 300.75% 370.04% 100.00%
DPS 2.00 0.00 4.00 3.33 5.00 0.00 7.00 -56.72%
  QoQ % 0.00% 0.00% 20.12% -33.40% 0.00% 0.00% -
  Horiz. % 28.57% 0.00% 57.14% 47.57% 71.43% 0.00% 100.00%
NAPS 0.3200 0.3200 0.3100 0.3000 0.8900 0.8900 0.2800 9.34%
  QoQ % 0.00% 3.23% 3.33% -66.29% 0.00% 217.86% -
  Horiz. % 114.29% 114.29% 110.71% 107.14% 317.86% 317.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 90.27 89.75 92.04 92.72 96.13 99.56 80.05 8.36%
  QoQ % 0.58% -2.49% -0.73% -3.55% -3.45% 24.37% -
  Horiz. % 112.77% 112.12% 114.98% 115.83% 120.09% 124.37% 100.00%
EPS 4.42 4.40 4.65 4.75 5.08 6.21 4.96 -7.42%
  QoQ % 0.45% -5.38% -2.11% -6.50% -18.20% 25.20% -
  Horiz. % 89.11% 88.71% 93.75% 95.77% 102.42% 125.20% 100.00%
DPS 1.94 0.00 3.77 3.14 1.58 0.00 2.17 -7.22%
  QoQ % 0.00% 0.00% 20.06% 98.73% 0.00% 0.00% -
  Horiz. % 89.40% 0.00% 173.73% 144.70% 72.81% 0.00% 100.00%
NAPS 0.3106 0.3089 0.2923 0.2827 0.2816 0.2798 0.0868 134.50%
  QoQ % 0.55% 5.68% 3.40% 0.39% 0.64% 222.35% -
  Horiz. % 357.83% 355.88% 336.75% 325.69% 324.42% 322.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6250 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 -
P/RPS 0.67 0.67 0.77 0.83 0.69 0.50 0.57 11.41%
  QoQ % 0.00% -12.99% -7.23% 20.29% 38.00% -12.28% -
  Horiz. % 117.54% 117.54% 135.09% 145.61% 121.05% 87.72% 100.00%
P/EPS 13.72 13.73 15.31 16.15 13.01 8.00 9.18 30.82%
  QoQ % -0.07% -10.32% -5.20% 24.14% 62.63% -12.85% -
  Horiz. % 149.46% 149.56% 166.78% 175.93% 141.72% 87.15% 100.00%
EY 7.29 7.29 6.53 6.19 7.68 12.51 10.90 -23.58%
  QoQ % 0.00% 11.64% 5.49% -19.40% -38.61% 14.77% -
  Horiz. % 66.88% 66.88% 59.91% 56.79% 70.46% 114.77% 100.00%
DY 3.20 0.00 5.30 4.09 2.39 0.00 4.76 -23.31%
  QoQ % 0.00% 0.00% 29.58% 71.13% 0.00% 0.00% -
  Horiz. % 67.23% 0.00% 111.34% 85.92% 50.21% 0.00% 100.00%
P/NAPS 1.95 1.95 2.44 2.72 2.35 1.78 5.25 -48.42%
  QoQ % 0.00% -20.08% -10.29% 15.74% 32.02% -66.10% -
  Horiz. % 37.14% 37.14% 46.48% 51.81% 44.76% 33.90% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 -
Price 0.6900 0.6100 0.7750 0.8350 2.0900 1.7900 1.6100 -
P/RPS 0.74 0.66 0.79 0.85 0.69 0.57 0.62 12.56%
  QoQ % 12.12% -16.46% -7.06% 23.19% 21.05% -8.06% -
  Horiz. % 119.35% 106.45% 127.42% 137.10% 111.29% 91.94% 100.00%
P/EPS 15.15 13.40 15.72 16.55 13.01 9.06 10.05 31.57%
  QoQ % 13.06% -14.76% -5.02% 27.21% 43.60% -9.85% -
  Horiz. % 150.75% 133.33% 156.42% 164.68% 129.45% 90.15% 100.00%
EY 6.60 7.46 6.36 6.04 7.68 11.04 9.95 -24.00%
  QoQ % -11.53% 17.30% 5.30% -21.35% -30.43% 10.95% -
  Horiz. % 66.33% 74.97% 63.92% 60.70% 77.19% 110.95% 100.00%
DY 2.90 0.00 5.16 3.99 2.39 0.00 4.35 -23.74%
  QoQ % 0.00% 0.00% 29.32% 66.95% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 118.62% 91.72% 54.94% 0.00% 100.00%
P/NAPS 2.16 1.91 2.50 2.78 2.35 2.01 5.75 -48.03%
  QoQ % 13.09% -23.60% -10.07% 18.30% 16.92% -65.04% -
  Horiz. % 37.57% 33.22% 43.48% 48.35% 40.87% 34.96% 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.
 


 

126  202  427  1448 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.070.00 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 DAYANG 1.14-0.01 
 IRIS 0.1450.00 
Partners & Brokers