Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     50.77%    YoY -     -6.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 390,837 202,449 814,086 607,840 395,564 196,653 806,683 -38.39%
  QoQ % 93.05% -75.13% 33.93% 53.66% 101.15% -75.62% -
  Horiz. % 48.45% 25.10% 100.92% 75.35% 49.04% 24.38% 100.00%
PBT 26,013 12,844 49,880 38,690 25,697 12,841 55,774 -39.94%
  QoQ % 102.53% -74.25% 28.92% 50.56% 100.12% -76.98% -
  Horiz. % 46.64% 23.03% 89.43% 69.37% 46.07% 23.02% 100.00%
Tax -6,718 -3,153 -12,231 -9,786 -6,585 -3,247 -14,790 -41.00%
  QoQ % -113.07% 74.22% -24.98% -48.61% -102.80% 78.05% -
  Horiz. % 45.42% 21.32% 82.70% 66.17% 44.52% 21.95% 100.00%
NP 19,295 9,691 37,649 28,904 19,112 9,594 40,984 -39.57%
  QoQ % 99.10% -74.26% 30.26% 51.23% 99.21% -76.59% -
  Horiz. % 47.08% 23.65% 91.86% 70.53% 46.63% 23.41% 100.00%
NP to SH 19,492 9,599 37,977 29,212 19,375 9,630 40,747 -38.92%
  QoQ % 103.06% -74.72% 30.00% 50.77% 101.19% -76.37% -
  Horiz. % 47.84% 23.56% 93.20% 71.69% 47.55% 23.63% 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 371,542 192,758 776,437 578,936 376,452 187,059 765,699 -38.33%
  QoQ % 92.75% -75.17% 34.11% 53.79% 101.25% -75.57% -
  Horiz. % 48.52% 25.17% 101.40% 75.61% 49.16% 24.43% 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 8,704 - 19,256 8,535 8,505 - 33,060 -59.02%
  QoQ % 0.00% 0.00% 125.60% 0.35% 0.00% 0.00% -
  Horiz. % 26.33% 0.00% 58.25% 25.82% 25.73% 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 6.59 % 3.26 % 13.45 % 10.69 % 7.12 % 3.56 % 15.90 % -44.50%
  QoQ % 102.15% -75.76% 25.82% 50.14% 100.00% -77.61% -
  Horiz. % 41.45% 20.50% 84.59% 67.23% 44.78% 22.39% 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 44.90 23.40 95.12 71.21 46.51 23.24 97.60 -40.49%
  QoQ % 91.88% -75.40% 33.58% 53.11% 100.13% -76.19% -
  Horiz. % 46.00% 23.98% 97.46% 72.96% 47.65% 23.81% 100.00%
EPS 2.24 1.11 4.44 3.42 2.28 1.14 4.93 -40.98%
  QoQ % 101.80% -75.00% 29.82% 50.00% 100.00% -76.88% -
  Horiz. % 45.44% 22.52% 90.06% 69.37% 46.25% 23.12% 100.00%
DPS 1.00 0.00 2.25 1.00 1.00 0.00 4.00 -60.42%
  QoQ % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 56.25% 25.00% 25.00% 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 - 895,808
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.63 22.60 90.88 67.85 44.16 21.95 90.05 -38.39%
  QoQ % 93.05% -75.13% 33.94% 53.65% 101.18% -75.62% -
  Horiz. % 48.45% 25.10% 100.92% 75.35% 49.04% 24.38% 100.00%
EPS 2.18 1.07 4.24 3.26 2.16 1.08 4.55 -38.85%
  QoQ % 103.74% -74.76% 30.06% 50.93% 100.00% -76.26% -
  Horiz. % 47.91% 23.52% 93.19% 71.65% 47.47% 23.74% 100.00%
DPS 0.97 0.00 2.15 0.95 0.95 0.00 3.69 -59.06%
  QoQ % 0.00% 0.00% 126.32% 0.00% 0.00% 0.00% -
  Horiz. % 26.29% 0.00% 58.27% 25.75% 25.75% 0.00% 100.00%
NAPS 0.3304 0.3284 0.3153 0.3049 0.3038 0.3022 0.2860 10.13%
  QoQ % 0.61% 4.15% 3.41% 0.36% 0.53% 5.66% -
  Horiz. % 115.52% 114.83% 110.24% 106.61% 106.22% 105.66% 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 1.15 2.22 0.55 0.88 1.34 2.69 0.77 30.75%
  QoQ % -48.20% 303.64% -37.50% -34.33% -50.19% 249.35% -
  Horiz. % 149.35% 288.31% 71.43% 114.29% 174.03% 349.35% 100.00%
P/EPS 23.00 46.87 11.72 18.26 27.44 54.91 15.31 31.27%
  QoQ % -50.93% 299.91% -35.82% -33.45% -50.03% 258.65% -
  Horiz. % 150.23% 306.14% 76.55% 119.27% 179.23% 358.65% 100.00%
EY 4.35 2.13 8.53 5.48 3.64 1.82 6.53 -23.78%
  QoQ % 104.23% -75.03% 55.66% 50.55% 100.00% -72.13% -
  Horiz. % 66.62% 32.62% 130.63% 83.92% 55.74% 27.87% 100.00%
DY 1.94 0.00 4.33 1.60 1.60 0.00 5.30 -48.92%
  QoQ % 0.00% 0.00% 170.62% 0.00% 0.00% 0.00% -
  Horiz. % 36.60% 0.00% 81.70% 30.19% 30.19% 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 1.18 2.18 0.57 0.83 1.48 2.62 0.79 30.76%
  QoQ % -45.87% 282.46% -31.33% -43.92% -43.51% 231.65% -
  Horiz. % 149.37% 275.95% 72.15% 105.06% 187.34% 331.65% 100.00%
P/EPS 23.67 45.97 12.17 17.24 30.29 53.59 15.72 31.47%
  QoQ % -48.51% 277.73% -29.41% -43.08% -43.48% 240.90% -
  Horiz. % 150.57% 292.43% 77.42% 109.67% 192.68% 340.90% 100.00%
EY 4.23 2.18 8.22 5.80 3.30 1.87 6.36 -23.86%
  QoQ % 94.04% -73.48% 41.72% 75.76% 76.47% -70.60% -
  Horiz. % 66.51% 34.28% 129.25% 91.19% 51.89% 29.40% 100.00%
DY 1.89 0.00 4.17 1.69 1.45 0.00 5.16 -48.90%
  QoQ % 0.00% 0.00% 146.75% 16.55% 0.00% 0.00% -
  Horiz. % 36.63% 0.00% 80.81% 32.75% 28.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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