Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 15-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -2.50%    YoY -     -6.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 781,674 809,796 814,086 810,453 791,128 786,612 806,683 -2.08%
  QoQ % -3.47% -0.53% 0.45% 2.44% 0.57% -2.49% -
  Horiz. % 96.90% 100.39% 100.92% 100.47% 98.07% 97.51% 100.00%
PBT 52,026 51,376 49,880 51,586 51,394 51,364 55,774 -4.54%
  QoQ % 1.27% 3.00% -3.31% 0.37% 0.06% -7.91% -
  Horiz. % 93.28% 92.11% 89.43% 92.49% 92.15% 92.09% 100.00%
Tax -13,436 -12,612 -12,231 -13,048 -13,170 -12,988 -14,790 -6.22%
  QoQ % -6.53% -3.12% 6.26% 0.93% -1.40% 12.18% -
  Horiz. % 90.85% 85.27% 82.70% 88.22% 89.05% 87.82% 100.00%
NP 38,590 38,764 37,649 38,538 38,224 38,376 40,984 -3.94%
  QoQ % -0.45% 2.96% -2.31% 0.82% -0.40% -6.36% -
  Horiz. % 94.16% 94.58% 91.86% 94.03% 93.27% 93.64% 100.00%
NP to SH 38,984 38,396 37,977 38,949 38,750 38,520 40,747 -2.91%
  QoQ % 1.53% 1.10% -2.50% 0.51% 0.60% -5.47% -
  Horiz. % 95.67% 94.23% 93.20% 95.59% 95.10% 94.53% 100.00%
Tax Rate 25.83 % 24.55 % 24.52 % 25.29 % 25.63 % 25.29 % 26.52 % -1.75%
  QoQ % 5.21% 0.12% -3.04% -1.33% 1.34% -4.64% -
  Horiz. % 97.40% 92.57% 92.46% 95.36% 96.64% 95.36% 100.00%
Total Cost 743,084 771,032 776,437 771,914 752,904 748,236 765,699 -1.98%
  QoQ % -3.62% -0.70% 0.59% 2.52% 0.62% -2.28% -
  Horiz. % 97.05% 100.70% 101.40% 100.81% 98.33% 97.72% 100.00%
Net Worth 295,951 294,190 282,432 273,142 272,178 270,720 256,218 10.12%
  QoQ % 0.60% 4.16% 3.40% 0.35% 0.54% 5.66% -
  Horiz. % 115.51% 114.82% 110.23% 106.61% 106.23% 105.66% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 17,408 - 19,256 11,380 17,011 - 33,060 -34.87%
  QoQ % 0.00% 0.00% 69.20% -33.10% 0.00% 0.00% -
  Horiz. % 52.66% 0.00% 58.25% 34.42% 51.45% 0.00% 100.00%
Div Payout % 44.66 % - % 50.71 % 29.22 % 43.90 % - % 81.14 % -32.91%
  QoQ % 0.00% 0.00% 73.55% -33.44% 0.00% 0.00% -
  Horiz. % 55.04% 0.00% 62.50% 36.01% 54.10% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 295,951 294,190 282,432 273,142 272,178 270,720 256,218 10.12%
  QoQ % 0.60% 4.16% 3.40% 0.35% 0.54% 5.66% -
  Horiz. % 115.51% 114.82% 110.23% 106.61% 106.23% 105.66% 100.00%
NOSH 870,445 865,265 855,857 853,571 850,558 846,002 826,511 3.52%
  QoQ % 0.60% 1.10% 0.27% 0.35% 0.54% 2.36% -
  Horiz. % 105.32% 104.69% 103.55% 103.27% 102.91% 102.36% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.94 % 4.79 % 4.62 % 4.76 % 4.83 % 4.88 % 5.08 % -1.85%
  QoQ % 3.13% 3.68% -2.94% -1.45% -1.02% -3.94% -
  Horiz. % 97.24% 94.29% 90.94% 93.70% 95.08% 96.06% 100.00%
ROE 13.17 % 13.05 % 13.45 % 14.26 % 14.24 % 14.23 % 15.90 % -11.83%
  QoQ % 0.92% -2.97% -5.68% 0.14% 0.07% -10.50% -
  Horiz. % 82.83% 82.08% 84.59% 89.69% 89.56% 89.50% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.80 93.59 95.12 94.95 93.01 92.98 97.60 -5.42%
  QoQ % -4.05% -1.61% 0.18% 2.09% 0.03% -4.73% -
  Horiz. % 92.01% 95.89% 97.46% 97.28% 95.30% 95.27% 100.00%
EPS 4.48 4.44 4.44 4.56 4.56 4.56 4.93 -6.20%
  QoQ % 0.90% 0.00% -2.63% 0.00% 0.00% -7.51% -
  Horiz. % 90.87% 90.06% 90.06% 92.49% 92.49% 92.49% 100.00%
DPS 2.00 0.00 2.25 1.33 2.00 0.00 4.00 -37.08%
  QoQ % 0.00% 0.00% 69.17% -33.50% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 56.25% 33.25% 50.00% 0.00% 100.00%
NAPS 0.3400 0.3400 0.3300 0.3200 0.3200 0.3200 0.3100 6.37%
  QoQ % 0.00% 3.03% 3.13% 0.00% 0.00% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 103.23% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 87.40 90.54 91.02 90.61 88.45 87.95 90.19 -2.08%
  QoQ % -3.47% -0.53% 0.45% 2.44% 0.57% -2.48% -
  Horiz. % 96.91% 100.39% 100.92% 100.47% 98.07% 97.52% 100.00%
EPS 4.36 4.29 4.25 4.35 4.33 4.31 4.56 -2.95%
  QoQ % 1.63% 0.94% -2.30% 0.46% 0.46% -5.48% -
  Horiz. % 95.61% 94.08% 93.20% 95.39% 94.96% 94.52% 100.00%
DPS 1.95 0.00 2.15 1.27 1.90 0.00 3.70 -34.83%
  QoQ % 0.00% 0.00% 69.29% -33.16% 0.00% 0.00% -
  Horiz. % 52.70% 0.00% 58.11% 34.32% 51.35% 0.00% 100.00%
NAPS 0.3309 0.3289 0.3158 0.3054 0.3043 0.3027 0.2865 10.11%
  QoQ % 0.61% 4.15% 3.41% 0.36% 0.53% 5.65% -
  Horiz. % 115.50% 114.80% 110.23% 106.60% 106.21% 105.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5150 0.5200 0.5200 0.6250 0.6250 0.6250 0.7550 -
P/RPS 0.57 0.56 0.55 0.66 0.67 0.67 0.77 -18.21%
  QoQ % 1.79% 1.82% -16.67% -1.49% 0.00% -12.99% -
  Horiz. % 74.03% 72.73% 71.43% 85.71% 87.01% 87.01% 100.00%
P/EPS 11.50 11.72 11.72 13.70 13.72 13.73 15.31 -17.41%
  QoQ % -1.88% 0.00% -14.45% -0.15% -0.07% -10.32% -
  Horiz. % 75.11% 76.55% 76.55% 89.48% 89.61% 89.68% 100.00%
EY 8.70 8.53 8.53 7.30 7.29 7.29 6.53 21.14%
  QoQ % 1.99% 0.00% 16.85% 0.14% 0.00% 11.64% -
  Horiz. % 133.23% 130.63% 130.63% 111.79% 111.64% 111.64% 100.00%
DY 3.88 0.00 4.33 2.13 3.20 0.00 5.30 -18.82%
  QoQ % 0.00% 0.00% 103.29% -33.44% 0.00% 0.00% -
  Horiz. % 73.21% 0.00% 81.70% 40.19% 60.38% 0.00% 100.00%
P/NAPS 1.51 1.53 1.58 1.95 1.95 1.95 2.44 -27.44%
  QoQ % -1.31% -3.16% -18.97% 0.00% 0.00% -20.08% -
  Horiz. % 61.89% 62.70% 64.75% 79.92% 79.92% 79.92% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 -
Price 0.5300 0.5100 0.5400 0.5900 0.6900 0.6100 0.7750 -
P/RPS 0.59 0.54 0.57 0.62 0.74 0.66 0.79 -17.73%
  QoQ % 9.26% -5.26% -8.06% -16.22% 12.12% -16.46% -
  Horiz. % 74.68% 68.35% 72.15% 78.48% 93.67% 83.54% 100.00%
P/EPS 11.83 11.49 12.17 12.93 15.15 13.40 15.72 -17.31%
  QoQ % 2.96% -5.59% -5.88% -14.65% 13.06% -14.76% -
  Horiz. % 75.25% 73.09% 77.42% 82.25% 96.37% 85.24% 100.00%
EY 8.45 8.70 8.22 7.73 6.60 7.46 6.36 20.92%
  QoQ % -2.87% 5.84% 6.34% 17.12% -11.53% 17.30% -
  Horiz. % 132.86% 136.79% 129.25% 121.54% 103.77% 117.30% 100.00%
DY 3.77 0.00 4.17 2.26 2.90 0.00 5.16 -18.93%
  QoQ % 0.00% 0.00% 84.51% -22.07% 0.00% 0.00% -
  Horiz. % 73.06% 0.00% 80.81% 43.80% 56.20% 0.00% 100.00%
P/NAPS 1.56 1.50 1.64 1.84 2.16 1.91 2.50 -27.04%
  QoQ % 4.00% -8.54% -10.87% -14.81% 13.09% -23.60% -
  Horiz. % 62.40% 60.00% 65.60% 73.60% 86.40% 76.40% 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.
 


 

208  286  606  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.010.00 
 ARMADA 0.335+0.005 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-H6S 0.195-0.005 
 FGV 0.93+0.035 
 VSOLAR 0.090.00 
 HSI-H8B 0.38-0.005 
 MNC 0.1150.00 
 SCOMIES 0.125+0.01 
Partners & Brokers