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 - 895,808
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.31 87.81 90.05 90.72 94.05 97.40 78.31 8.37%
  QoQ % 0.57% -2.49% -0.74% -3.54% -3.44% 24.38% -
  Horiz. % 112.77% 112.13% 114.99% 115.85% 120.10% 124.38% 100.00%
EPS 4.33 4.30 4.55 4.65 4.97 6.08 4.86 -7.43%
  QoQ % 0.70% -5.49% -2.15% -6.44% -18.26% 25.10% -
  Horiz. % 89.09% 88.48% 93.62% 95.68% 102.26% 125.10% 100.00%
DPS 1.90 0.00 3.69 3.07 1.55 0.00 2.12 -7.06%
  QoQ % 0.00% 0.00% 20.20% 98.06% 0.00% 0.00% -
  Horiz. % 89.62% 0.00% 174.06% 144.81% 73.11% 0.00% 100.00%
NAPS 0.3038 0.3022 0.2860 0.2766 0.2755 0.2737 0.0849 134.50%
  QoQ % 0.53% 5.66% 3.40% 0.40% 0.66% 222.38% -
  Horiz. % 357.83% 355.95% 336.87% 325.80% 324.50% 322.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
3. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers