Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     63.61%    YoY -     11.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 196,653 806,683 609,480 421,246 218,132 701,549 515,177 -47.41%
  QoQ % -75.62% 32.36% 44.69% 93.12% -68.91% 36.18% -
  Horiz. % 38.17% 156.58% 118.30% 81.77% 42.34% 136.18% 100.00%
PBT 12,841 55,774 42,430 30,101 18,393 59,078 40,440 -53.49%
  QoQ % -76.98% 31.45% 40.96% 63.65% -68.87% 46.09% -
  Horiz. % 31.75% 137.92% 104.92% 74.43% 45.48% 146.09% 100.00%
Tax -3,247 -14,790 -10,753 -7,531 -4,611 -15,392 -10,171 -53.32%
  QoQ % 78.05% -37.54% -42.78% -63.33% 70.04% -51.33% -
  Horiz. % 31.92% 145.41% 105.72% 74.04% 45.33% 151.33% 100.00%
NP 9,594 40,984 31,677 22,570 13,782 43,686 30,269 -53.55%
  QoQ % -76.59% 29.38% 40.35% 63.76% -68.45% 44.33% -
  Horiz. % 31.70% 135.40% 104.65% 74.56% 45.53% 144.33% 100.00%
NP to SH 9,630 40,747 31,255 22,266 13,609 43,499 29,990 -53.14%
  QoQ % -76.37% 30.37% 40.37% 63.61% -68.71% 45.05% -
  Horiz. % 32.11% 135.87% 104.22% 74.24% 45.38% 145.05% 100.00%
Tax Rate 25.29 % 26.52 % 25.34 % 25.02 % 25.07 % 26.05 % 25.15 % 0.37%
  QoQ % -4.64% 4.66% 1.28% -0.20% -3.76% 3.58% -
  Horiz. % 100.56% 105.45% 100.76% 99.48% 99.68% 103.58% 100.00%
Total Cost 187,059 765,699 577,803 398,676 204,350 657,863 484,908 -47.04%
  QoQ % -75.57% 32.52% 44.93% 95.09% -68.94% 35.67% -
  Horiz. % 38.58% 157.91% 119.16% 82.22% 42.14% 135.67% 100.00%
Net Worth 270,720 256,218 247,789 246,783 245,182 76,042 213,634 17.12%
  QoQ % 5.66% 3.40% 0.41% 0.65% 222.43% -64.41% -
  Horiz. % 126.72% 119.93% 115.99% 115.52% 114.77% 35.59% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 33,060 20,649 6,932 - 19,010 6,760 -
  QoQ % 0.00% 60.11% 197.88% 0.00% 0.00% 181.20% -
  Horiz. % 0.00% 489.02% 305.43% 102.54% 0.00% 281.20% 100.00%
Div Payout % - % 81.14 % 66.07 % 31.13 % - % 43.70 % 22.54 % -
  QoQ % 0.00% 22.81% 112.24% 0.00% 0.00% 93.88% -
  Horiz. % 0.00% 359.98% 293.12% 138.11% 0.00% 193.88% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 270,720 256,218 247,789 246,783 245,182 76,042 213,634 17.12%
  QoQ % 5.66% 3.40% 0.41% 0.65% 222.43% -64.41% -
  Horiz. % 126.72% 119.93% 115.99% 115.52% 114.77% 35.59% 100.00%
NOSH 846,002 826,511 825,964 277,285 275,485 271,579 270,423 114.05%
  QoQ % 2.36% 0.07% 197.88% 0.65% 1.44% 0.43% -
  Horiz. % 312.84% 305.64% 305.43% 102.54% 101.87% 100.43% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.88 % 5.08 % 5.20 % 5.36 % 6.32 % 6.23 % 5.88 % -11.70%
  QoQ % -3.94% -2.31% -2.99% -15.19% 1.44% 5.95% -
  Horiz. % 82.99% 86.39% 88.44% 91.16% 107.48% 105.95% 100.00%
ROE 3.56 % 15.90 % 12.61 % 9.02 % 5.55 % 57.20 % 14.04 % -59.97%
  QoQ % -77.61% 26.09% 39.80% 62.52% -90.30% 307.41% -
  Horiz. % 25.36% 113.25% 89.81% 64.25% 39.53% 407.41% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.24 97.60 73.79 151.92 79.18 258.32 190.51 -75.43%
  QoQ % -76.19% 32.27% -51.43% 91.87% -69.35% 35.59% -
  Horiz. % 12.20% 51.23% 38.73% 79.74% 41.56% 135.59% 100.00%
EPS 1.14 4.93 3.78 8.03 4.94 5.34 11.09 -78.09%
  QoQ % -76.88% 30.42% -52.93% 62.55% -7.49% -51.85% -
  Horiz. % 10.28% 44.45% 34.08% 72.41% 44.54% 48.15% 100.00%
DPS 0.00 4.00 2.50 2.50 0.00 7.00 2.50 -
  QoQ % 0.00% 60.00% 0.00% 0.00% 0.00% 180.00% -
  Horiz. % 0.00% 160.00% 100.00% 100.00% 0.00% 280.00% 100.00%
NAPS 0.3200 0.3100 0.3000 0.8900 0.8900 0.2800 0.7900 -45.28%
  QoQ % 3.23% 3.33% -66.29% 0.00% 217.86% -64.56% -
  Horiz. % 40.51% 39.24% 37.97% 112.66% 112.66% 35.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.97 90.13 68.10 47.07 24.37 78.38 57.56 -47.41%
  QoQ % -75.62% 32.35% 44.68% 93.15% -68.91% 36.17% -
  Horiz. % 38.17% 156.58% 118.31% 81.78% 42.34% 136.17% 100.00%
EPS 1.08 4.55 3.49 2.49 1.52 4.86 3.35 -53.02%
  QoQ % -76.26% 30.37% 40.16% 63.82% -68.72% 45.07% -
  Horiz. % 32.24% 135.82% 104.18% 74.33% 45.37% 145.07% 100.00%
DPS 0.00 3.69 2.31 0.77 0.00 2.12 0.76 -
  QoQ % 0.00% 59.74% 200.00% 0.00% 0.00% 178.95% -
  Horiz. % 0.00% 485.53% 303.95% 101.32% 0.00% 278.95% 100.00%
NAPS 0.3025 0.2863 0.2769 0.2757 0.2739 0.0850 0.2387 17.12%
  QoQ % 5.66% 3.39% 0.44% 0.66% 222.24% -64.39% -
  Horiz. % 126.73% 119.94% 116.00% 115.50% 114.75% 35.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 1.6600 -
P/RPS 2.69 0.77 1.10 1.38 2.00 0.57 0.87 112.38%
  QoQ % 249.35% -30.00% -20.29% -31.00% 250.88% -34.48% -
  Horiz. % 309.20% 88.51% 126.44% 158.62% 229.89% 65.52% 100.00%
P/EPS 54.91 15.31 21.54 26.03 31.98 9.18 14.97 138.03%
  QoQ % 258.65% -28.92% -17.25% -18.61% 248.37% -38.68% -
  Horiz. % 366.80% 102.27% 143.89% 173.88% 213.63% 61.32% 100.00%
EY 1.82 6.53 4.64 3.84 3.13 10.90 6.68 -58.01%
  QoQ % -72.13% 40.73% 20.83% 22.68% -71.28% 63.17% -
  Horiz. % 27.25% 97.75% 69.46% 57.49% 46.86% 163.17% 100.00%
DY 0.00 5.30 3.07 1.20 0.00 4.76 1.51 -
  QoQ % 0.00% 72.64% 155.83% 0.00% 0.00% 215.23% -
  Horiz. % 0.00% 350.99% 203.31% 79.47% 0.00% 315.23% 100.00%
P/NAPS 1.95 2.44 2.72 2.35 1.78 5.25 2.10 -4.82%
  QoQ % -20.08% -10.29% 15.74% 32.02% -66.10% 150.00% -
  Horiz. % 92.86% 116.19% 129.52% 111.90% 84.76% 250.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 -
Price 0.6100 0.7750 0.8350 2.0900 1.7900 1.6100 1.6700 -
P/RPS 2.62 0.79 1.13 1.38 2.26 0.62 0.88 107.09%
  QoQ % 231.65% -30.09% -18.12% -38.94% 264.52% -29.55% -
  Horiz. % 297.73% 89.77% 128.41% 156.82% 256.82% 70.45% 100.00%
P/EPS 53.59 15.72 22.07 26.03 36.23 10.05 15.06 133.26%
  QoQ % 240.90% -28.77% -15.21% -28.15% 260.50% -33.27% -
  Horiz. % 355.84% 104.38% 146.55% 172.84% 240.57% 66.73% 100.00%
EY 1.87 6.36 4.53 3.84 2.76 9.95 6.64 -57.07%
  QoQ % -70.60% 40.40% 17.97% 39.13% -72.26% 49.85% -
  Horiz. % 28.16% 95.78% 68.22% 57.83% 41.57% 149.85% 100.00%
DY 0.00 5.16 2.99 1.20 0.00 4.35 1.50 -
  QoQ % 0.00% 72.58% 149.17% 0.00% 0.00% 190.00% -
  Horiz. % 0.00% 344.00% 199.33% 80.00% 0.00% 290.00% 100.00%
P/NAPS 1.91 2.50 2.78 2.35 2.01 5.75 2.11 -6.43%
  QoQ % -23.60% -10.07% 18.30% 16.92% -65.04% 172.51% -
  Horiz. % 90.52% 118.48% 131.75% 111.37% 95.26% 272.51% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers