Highlights

[LUXCHEM] QoQ Cumulative 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 -     30.00%    YoY -     -6.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 202,449 814,086 607,840 395,564 196,653 806,683 609,480 -52.07%
  QoQ % -75.13% 33.93% 53.66% 101.15% -75.62% 32.36% -
  Horiz. % 33.22% 133.57% 99.73% 64.90% 32.27% 132.36% 100.00%
PBT 12,844 49,880 38,690 25,697 12,841 55,774 42,430 -54.95%
  QoQ % -74.25% 28.92% 50.56% 100.12% -76.98% 31.45% -
  Horiz. % 30.27% 117.56% 91.19% 60.56% 30.26% 131.45% 100.00%
Tax -3,153 -12,231 -9,786 -6,585 -3,247 -14,790 -10,753 -55.90%
  QoQ % 74.22% -24.98% -48.61% -102.80% 78.05% -37.54% -
  Horiz. % 29.32% 113.74% 91.01% 61.24% 30.20% 137.54% 100.00%
NP 9,691 37,649 28,904 19,112 9,594 40,984 31,677 -54.63%
  QoQ % -74.26% 30.26% 51.23% 99.21% -76.59% 29.38% -
  Horiz. % 30.59% 118.85% 91.25% 60.33% 30.29% 129.38% 100.00%
NP to SH 9,599 37,977 29,212 19,375 9,630 40,747 31,255 -54.51%
  QoQ % -74.72% 30.00% 50.77% 101.19% -76.37% 30.37% -
  Horiz. % 30.71% 121.51% 93.46% 61.99% 30.81% 130.37% 100.00%
Tax Rate 24.55 % 24.52 % 25.29 % 25.63 % 25.29 % 26.52 % 25.34 % -2.09%
  QoQ % 0.12% -3.04% -1.33% 1.34% -4.64% 4.66% -
  Horiz. % 96.88% 96.76% 99.80% 101.14% 99.80% 104.66% 100.00%
Total Cost 192,758 776,437 578,936 376,452 187,059 765,699 577,803 -51.93%
  QoQ % -75.17% 34.11% 53.79% 101.25% -75.57% 32.52% -
  Horiz. % 33.36% 134.38% 100.20% 65.15% 32.37% 132.52% 100.00%
Net Worth 294,190 282,432 273,142 272,178 270,720 256,218 247,789 12.14%
  QoQ % 4.16% 3.40% 0.35% 0.54% 5.66% 3.40% -
  Horiz. % 118.73% 113.98% 110.23% 109.84% 109.25% 103.40% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 19,256 8,535 8,505 - 33,060 20,649 -
  QoQ % 0.00% 125.60% 0.35% 0.00% 0.00% 60.11% -
  Horiz. % 0.00% 93.26% 41.34% 41.19% 0.00% 160.11% 100.00%
Div Payout % - % 50.71 % 29.22 % 43.90 % - % 81.14 % 66.07 % -
  QoQ % 0.00% 73.55% -33.44% 0.00% 0.00% 22.81% -
  Horiz. % 0.00% 76.75% 44.23% 66.44% 0.00% 122.81% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 294,190 282,432 273,142 272,178 270,720 256,218 247,789 12.14%
  QoQ % 4.16% 3.40% 0.35% 0.54% 5.66% 3.40% -
  Horiz. % 118.73% 113.98% 110.23% 109.84% 109.25% 103.40% 100.00%
NOSH 865,265 855,857 853,571 850,558 846,002 826,511 825,964 3.15%
  QoQ % 1.10% 0.27% 0.35% 0.54% 2.36% 0.07% -
  Horiz. % 104.76% 103.62% 103.34% 102.98% 102.43% 100.07% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.79 % 4.62 % 4.76 % 4.83 % 4.88 % 5.08 % 5.20 % -5.33%
  QoQ % 3.68% -2.94% -1.45% -1.02% -3.94% -2.31% -
  Horiz. % 92.12% 88.85% 91.54% 92.88% 93.85% 97.69% 100.00%
ROE 3.26 % 13.45 % 10.69 % 7.12 % 3.56 % 15.90 % 12.61 % -59.45%
  QoQ % -75.76% 25.82% 50.14% 100.00% -77.61% 26.09% -
  Horiz. % 25.85% 106.66% 84.77% 56.46% 28.23% 126.09% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.40 95.12 71.21 46.51 23.24 97.60 73.79 -53.53%
  QoQ % -75.40% 33.58% 53.11% 100.13% -76.19% 32.27% -
  Horiz. % 31.71% 128.91% 96.50% 63.03% 31.49% 132.27% 100.00%
EPS 1.11 4.44 3.42 2.28 1.14 4.93 3.78 -55.85%
  QoQ % -75.00% 29.82% 50.00% 100.00% -76.88% 30.42% -
  Horiz. % 29.37% 117.46% 90.48% 60.32% 30.16% 130.42% 100.00%
DPS 0.00 2.25 1.00 1.00 0.00 4.00 2.50 -
  QoQ % 0.00% 125.00% 0.00% 0.00% 0.00% 60.00% -
  Horiz. % 0.00% 90.00% 40.00% 40.00% 0.00% 160.00% 100.00%
NAPS 0.3400 0.3300 0.3200 0.3200 0.3200 0.3100 0.3000 8.71%
  QoQ % 3.03% 3.13% 0.00% 0.00% 3.23% 3.33% -
  Horiz. % 113.33% 110.00% 106.67% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,789
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 22.86 91.91 68.62 44.66 22.20 91.07 68.81 -52.06%
  QoQ % -75.13% 33.94% 53.65% 101.17% -75.62% 32.35% -
  Horiz. % 33.22% 133.57% 99.72% 64.90% 32.26% 132.35% 100.00%
EPS 1.08 4.29 3.30 2.19 1.09 4.60 3.53 -54.63%
  QoQ % -74.83% 30.00% 50.68% 100.92% -76.30% 30.31% -
  Horiz. % 30.59% 121.53% 93.48% 62.04% 30.88% 130.31% 100.00%
DPS 0.00 2.17 0.96 0.96 0.00 3.73 2.33 -
  QoQ % 0.00% 126.04% 0.00% 0.00% 0.00% 60.09% -
  Horiz. % 0.00% 93.13% 41.20% 41.20% 0.00% 160.09% 100.00%
NAPS 0.3321 0.3188 0.3084 0.3073 0.3056 0.2893 0.2797 12.14%
  QoQ % 4.17% 3.37% 0.36% 0.56% 5.63% 3.43% -
  Horiz. % 118.73% 113.98% 110.26% 109.87% 109.26% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5200 0.5200 0.6250 0.6250 0.6250 0.7550 0.8150 -
P/RPS 2.22 0.55 0.88 1.34 2.69 0.77 1.10 59.77%
  QoQ % 303.64% -37.50% -34.33% -50.19% 249.35% -30.00% -
  Horiz. % 201.82% 50.00% 80.00% 121.82% 244.55% 70.00% 100.00%
P/EPS 46.87 11.72 18.26 27.44 54.91 15.31 21.54 68.00%
  QoQ % 299.91% -35.82% -33.45% -50.03% 258.65% -28.92% -
  Horiz. % 217.60% 54.41% 84.77% 127.39% 254.92% 71.08% 100.00%
EY 2.13 8.53 5.48 3.64 1.82 6.53 4.64 -40.52%
  QoQ % -75.03% 55.66% 50.55% 100.00% -72.13% 40.73% -
  Horiz. % 45.91% 183.84% 118.10% 78.45% 39.22% 140.73% 100.00%
DY 0.00 4.33 1.60 1.60 0.00 5.30 3.07 -
  QoQ % 0.00% 170.62% 0.00% 0.00% 0.00% 72.64% -
  Horiz. % 0.00% 141.04% 52.12% 52.12% 0.00% 172.64% 100.00%
P/NAPS 1.53 1.58 1.95 1.95 1.95 2.44 2.72 -31.88%
  QoQ % -3.16% -18.97% 0.00% 0.00% -20.08% -10.29% -
  Horiz. % 56.25% 58.09% 71.69% 71.69% 71.69% 89.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 -
Price 0.5100 0.5400 0.5900 0.6900 0.6100 0.7750 0.8350 -
P/RPS 2.18 0.57 0.83 1.48 2.62 0.79 1.13 55.03%
  QoQ % 282.46% -31.33% -43.92% -43.51% 231.65% -30.09% -
  Horiz. % 192.92% 50.44% 73.45% 130.97% 231.86% 69.91% 100.00%
P/EPS 45.97 12.17 17.24 30.29 53.59 15.72 22.07 63.17%
  QoQ % 277.73% -29.41% -43.08% -43.48% 240.90% -28.77% -
  Horiz. % 208.29% 55.14% 78.12% 137.25% 242.82% 71.23% 100.00%
EY 2.18 8.22 5.80 3.30 1.87 6.36 4.53 -38.62%
  QoQ % -73.48% 41.72% 75.76% 76.47% -70.60% 40.40% -
  Horiz. % 48.12% 181.46% 128.04% 72.85% 41.28% 140.40% 100.00%
DY 0.00 4.17 1.69 1.45 0.00 5.16 2.99 -
  QoQ % 0.00% 146.75% 16.55% 0.00% 0.00% 72.58% -
  Horiz. % 0.00% 139.46% 56.52% 48.49% 0.00% 172.58% 100.00%
P/NAPS 1.50 1.64 1.84 2.16 1.91 2.50 2.78 -33.75%
  QoQ % -8.54% -10.87% -14.81% 13.09% -23.60% -10.07% -
  Horiz. % 53.96% 58.99% 66.19% 77.70% 68.71% 89.93% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers