Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     30.37%    YoY -     -6.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 607,840 395,564 196,653 806,683 609,480 421,246 218,132 97.90%
  QoQ % 53.66% 101.15% -75.62% 32.36% 44.69% 93.12% -
  Horiz. % 278.66% 181.34% 90.15% 369.81% 279.41% 193.12% 100.00%
PBT 38,690 25,697 12,841 55,774 42,430 30,101 18,393 64.10%
  QoQ % 50.56% 100.12% -76.98% 31.45% 40.96% 63.65% -
  Horiz. % 210.35% 139.71% 69.81% 303.23% 230.69% 163.65% 100.00%
Tax -9,786 -6,585 -3,247 -14,790 -10,753 -7,531 -4,611 65.07%
  QoQ % -48.61% -102.80% 78.05% -37.54% -42.78% -63.33% -
  Horiz. % 212.23% 142.81% 70.42% 320.75% 233.20% 163.33% 100.00%
NP 28,904 19,112 9,594 40,984 31,677 22,570 13,782 63.77%
  QoQ % 51.23% 99.21% -76.59% 29.38% 40.35% 63.76% -
  Horiz. % 209.72% 138.67% 69.61% 297.37% 229.84% 163.76% 100.00%
NP to SH 29,212 19,375 9,630 40,747 31,255 22,266 13,609 66.32%
  QoQ % 50.77% 101.19% -76.37% 30.37% 40.37% 63.61% -
  Horiz. % 214.65% 142.37% 70.76% 299.41% 229.66% 163.61% 100.00%
Tax Rate 25.29 % 25.63 % 25.29 % 26.52 % 25.34 % 25.02 % 25.07 % 0.58%
  QoQ % -1.33% 1.34% -4.64% 4.66% 1.28% -0.20% -
  Horiz. % 100.88% 102.23% 100.88% 105.78% 101.08% 99.80% 100.00%
Total Cost 578,936 376,452 187,059 765,699 577,803 398,676 204,350 100.09%
  QoQ % 53.79% 101.25% -75.57% 32.52% 44.93% 95.09% -
  Horiz. % 283.31% 184.22% 91.54% 374.70% 282.75% 195.09% 100.00%
Net Worth 273,142 272,178 270,720 256,218 247,789 246,783 245,182 7.46%
  QoQ % 0.35% 0.54% 5.66% 3.40% 0.41% 0.65% -
  Horiz. % 111.40% 111.01% 110.42% 104.50% 101.06% 100.65% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,535 8,505 - 33,060 20,649 6,932 - -
  QoQ % 0.35% 0.00% 0.00% 60.11% 197.88% 0.00% -
  Horiz. % 123.13% 122.70% 0.00% 476.92% 297.88% 100.00% -
Div Payout % 29.22 % 43.90 % - % 81.14 % 66.07 % 31.13 % - % -
  QoQ % -33.44% 0.00% 0.00% 22.81% 112.24% 0.00% -
  Horiz. % 93.86% 141.02% 0.00% 260.65% 212.24% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 273,142 272,178 270,720 256,218 247,789 246,783 245,182 7.46%
  QoQ % 0.35% 0.54% 5.66% 3.40% 0.41% 0.65% -
  Horiz. % 111.40% 111.01% 110.42% 104.50% 101.06% 100.65% 100.00%
NOSH 853,571 850,558 846,002 826,511 825,964 277,285 275,485 112.39%
  QoQ % 0.35% 0.54% 2.36% 0.07% 197.88% 0.65% -
  Horiz. % 309.84% 308.75% 307.09% 300.02% 299.82% 100.65% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.76 % 4.83 % 4.88 % 5.08 % 5.20 % 5.36 % 6.32 % -17.21%
  QoQ % -1.45% -1.02% -3.94% -2.31% -2.99% -15.19% -
  Horiz. % 75.32% 76.42% 77.22% 80.38% 82.28% 84.81% 100.00%
ROE 10.69 % 7.12 % 3.56 % 15.90 % 12.61 % 9.02 % 5.55 % 54.75%
  QoQ % 50.14% 100.00% -77.61% 26.09% 39.80% 62.52% -
  Horiz. % 192.61% 128.29% 64.14% 286.49% 227.21% 162.52% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.21 46.51 23.24 97.60 73.79 151.92 79.18 -6.82%
  QoQ % 53.11% 100.13% -76.19% 32.27% -51.43% 91.87% -
  Horiz. % 89.93% 58.74% 29.35% 123.26% 93.19% 191.87% 100.00%
EPS 3.42 2.28 1.14 4.93 3.78 8.03 4.94 -21.72%
  QoQ % 50.00% 100.00% -76.88% 30.42% -52.93% 62.55% -
  Horiz. % 69.23% 46.15% 23.08% 99.80% 76.52% 162.55% 100.00%
DPS 1.00 1.00 0.00 4.00 2.50 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 0.00% 160.00% 100.00% 100.00% -
NAPS 0.3200 0.3200 0.3200 0.3100 0.3000 0.8900 0.8900 -49.40%
  QoQ % 0.00% 0.00% 3.23% 3.33% -66.29% 0.00% -
  Horiz. % 35.96% 35.96% 35.96% 34.83% 33.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 887,412
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.50 44.57 22.16 90.90 68.68 47.47 24.58 97.91%
  QoQ % 53.69% 101.13% -75.62% 32.35% 44.68% 93.12% -
  Horiz. % 278.68% 181.33% 90.15% 369.81% 279.41% 193.12% 100.00%
EPS 3.29 2.18 1.09 4.59 3.52 2.51 1.53 66.52%
  QoQ % 50.92% 100.00% -76.25% 30.40% 40.24% 64.05% -
  Horiz. % 215.03% 142.48% 71.24% 300.00% 230.07% 164.05% 100.00%
DPS 0.96 0.96 0.00 3.73 2.33 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 60.09% 198.72% 0.00% -
  Horiz. % 123.08% 123.08% 0.00% 478.21% 298.72% 100.00% -
NAPS 0.3078 0.3067 0.3051 0.2887 0.2792 0.2781 0.2763 7.46%
  QoQ % 0.36% 0.52% 5.68% 3.40% 0.40% 0.65% -
  Horiz. % 111.40% 111.00% 110.42% 104.49% 101.05% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6250 0.6250 0.6250 0.7550 0.8150 2.0900 1.5800 -
P/RPS 0.88 1.34 2.69 0.77 1.10 1.38 2.00 -42.12%
  QoQ % -34.33% -50.19% 249.35% -30.00% -20.29% -31.00% -
  Horiz. % 44.00% 67.00% 134.50% 38.50% 55.00% 69.00% 100.00%
P/EPS 18.26 27.44 54.91 15.31 21.54 26.03 31.98 -31.15%
  QoQ % -33.45% -50.03% 258.65% -28.92% -17.25% -18.61% -
  Horiz. % 57.10% 85.80% 171.70% 47.87% 67.35% 81.39% 100.00%
EY 5.48 3.64 1.82 6.53 4.64 3.84 3.13 45.21%
  QoQ % 50.55% 100.00% -72.13% 40.73% 20.83% 22.68% -
  Horiz. % 175.08% 116.29% 58.15% 208.63% 148.24% 122.68% 100.00%
DY 1.60 1.60 0.00 5.30 3.07 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 72.64% 155.83% 0.00% -
  Horiz. % 133.33% 133.33% 0.00% 441.67% 255.83% 100.00% -
P/NAPS 1.95 1.95 1.95 2.44 2.72 2.35 1.78 6.26%
  QoQ % 0.00% 0.00% -20.08% -10.29% 15.74% 32.02% -
  Horiz. % 109.55% 109.55% 109.55% 137.08% 152.81% 132.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 -
Price 0.5900 0.6900 0.6100 0.7750 0.8350 2.0900 1.7900 -
P/RPS 0.83 1.48 2.62 0.79 1.13 1.38 2.26 -48.68%
  QoQ % -43.92% -43.51% 231.65% -30.09% -18.12% -38.94% -
  Horiz. % 36.73% 65.49% 115.93% 34.96% 50.00% 61.06% 100.00%
P/EPS 17.24 30.29 53.59 15.72 22.07 26.03 36.23 -39.02%
  QoQ % -43.08% -43.48% 240.90% -28.77% -15.21% -28.15% -
  Horiz. % 47.58% 83.60% 147.92% 43.39% 60.92% 71.85% 100.00%
EY 5.80 3.30 1.87 6.36 4.53 3.84 2.76 63.99%
  QoQ % 75.76% 76.47% -70.60% 40.40% 17.97% 39.13% -
  Horiz. % 210.14% 119.57% 67.75% 230.43% 164.13% 139.13% 100.00%
DY 1.69 1.45 0.00 5.16 2.99 1.20 0.00 -
  QoQ % 16.55% 0.00% 0.00% 72.58% 149.17% 0.00% -
  Horiz. % 140.83% 120.83% 0.00% 430.00% 249.17% 100.00% -
P/NAPS 1.84 2.16 1.91 2.50 2.78 2.35 2.01 -5.72%
  QoQ % -14.81% 13.09% -23.60% -10.07% 18.30% 16.92% -
  Horiz. % 91.54% 107.46% 95.02% 124.38% 138.31% 116.92% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers