Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -76.37%    YoY -     -29.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 814,086 607,840 395,564 196,653 806,683 609,480 421,246 54.97%
  QoQ % 33.93% 53.66% 101.15% -75.62% 32.36% 44.69% -
  Horiz. % 193.26% 144.30% 93.90% 46.68% 191.50% 144.69% 100.00%
PBT 49,880 38,690 25,697 12,841 55,774 42,430 30,101 39.90%
  QoQ % 28.92% 50.56% 100.12% -76.98% 31.45% 40.96% -
  Horiz. % 165.71% 128.53% 85.37% 42.66% 185.29% 140.96% 100.00%
Tax -12,231 -9,786 -6,585 -3,247 -14,790 -10,753 -7,531 38.05%
  QoQ % -24.98% -48.61% -102.80% 78.05% -37.54% -42.78% -
  Horiz. % 162.41% 129.94% 87.44% 43.12% 196.39% 142.78% 100.00%
NP 37,649 28,904 19,112 9,594 40,984 31,677 22,570 40.52%
  QoQ % 30.26% 51.23% 99.21% -76.59% 29.38% 40.35% -
  Horiz. % 166.81% 128.06% 84.68% 42.51% 181.59% 140.35% 100.00%
NP to SH 37,977 29,212 19,375 9,630 40,747 31,255 22,266 42.61%
  QoQ % 30.00% 50.77% 101.19% -76.37% 30.37% 40.37% -
  Horiz. % 170.56% 131.20% 87.02% 43.25% 183.00% 140.37% 100.00%
Tax Rate 24.52 % 25.29 % 25.63 % 25.29 % 26.52 % 25.34 % 25.02 % -1.33%
  QoQ % -3.04% -1.33% 1.34% -4.64% 4.66% 1.28% -
  Horiz. % 98.00% 101.08% 102.44% 101.08% 106.00% 101.28% 100.00%
Total Cost 776,437 578,936 376,452 187,059 765,699 577,803 398,676 55.76%
  QoQ % 34.11% 53.79% 101.25% -75.57% 32.52% 44.93% -
  Horiz. % 194.75% 145.21% 94.43% 46.92% 192.06% 144.93% 100.00%
Net Worth 282,432 273,142 272,178 270,720 256,218 247,789 246,783 9.39%
  QoQ % 3.40% 0.35% 0.54% 5.66% 3.40% 0.41% -
  Horiz. % 114.45% 110.68% 110.29% 109.70% 103.82% 100.41% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,256 8,535 8,505 - 33,060 20,649 6,932 97.24%
  QoQ % 125.60% 0.35% 0.00% 0.00% 60.11% 197.88% -
  Horiz. % 277.79% 123.13% 122.70% 0.00% 476.92% 297.88% 100.00%
Div Payout % 50.71 % 29.22 % 43.90 % - % 81.14 % 66.07 % 31.13 % 38.32%
  QoQ % 73.55% -33.44% 0.00% 0.00% 22.81% 112.24% -
  Horiz. % 162.90% 93.86% 141.02% 0.00% 260.65% 212.24% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 282,432 273,142 272,178 270,720 256,218 247,789 246,783 9.39%
  QoQ % 3.40% 0.35% 0.54% 5.66% 3.40% 0.41% -
  Horiz. % 114.45% 110.68% 110.29% 109.70% 103.82% 100.41% 100.00%
NOSH 855,857 853,571 850,558 846,002 826,511 825,964 277,285 111.56%
  QoQ % 0.27% 0.35% 0.54% 2.36% 0.07% 197.88% -
  Horiz. % 308.66% 307.83% 306.74% 305.10% 298.07% 297.88% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.62 % 4.76 % 4.83 % 4.88 % 5.08 % 5.20 % 5.36 % -9.41%
  QoQ % -2.94% -1.45% -1.02% -3.94% -2.31% -2.99% -
  Horiz. % 86.19% 88.81% 90.11% 91.04% 94.78% 97.01% 100.00%
ROE 13.45 % 10.69 % 7.12 % 3.56 % 15.90 % 12.61 % 9.02 % 30.43%
  QoQ % 25.82% 50.14% 100.00% -77.61% 26.09% 39.80% -
  Horiz. % 149.11% 118.51% 78.94% 39.47% 176.27% 139.80% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 95.12 71.21 46.51 23.24 97.60 73.79 151.92 -26.75%
  QoQ % 33.58% 53.11% 100.13% -76.19% 32.27% -51.43% -
  Horiz. % 62.61% 46.87% 30.61% 15.30% 64.24% 48.57% 100.00%
EPS 4.44 3.42 2.28 1.14 4.93 3.78 8.03 -32.56%
  QoQ % 29.82% 50.00% 100.00% -76.88% 30.42% -52.93% -
  Horiz. % 55.29% 42.59% 28.39% 14.20% 61.39% 47.07% 100.00%
DPS 2.25 1.00 1.00 0.00 4.00 2.50 2.50 -6.77%
  QoQ % 125.00% 0.00% 0.00% 0.00% 60.00% 0.00% -
  Horiz. % 90.00% 40.00% 40.00% 0.00% 160.00% 100.00% 100.00%
NAPS 0.3300 0.3200 0.3200 0.3200 0.3100 0.3000 0.8900 -48.29%
  QoQ % 3.13% 0.00% 0.00% 3.23% 3.33% -66.29% -
  Horiz. % 37.08% 35.96% 35.96% 35.96% 34.83% 33.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.88 67.85 44.16 21.95 90.05 68.04 47.02 54.98%
  QoQ % 33.94% 53.65% 101.18% -75.62% 32.35% 44.70% -
  Horiz. % 193.28% 144.30% 93.92% 46.68% 191.51% 144.70% 100.00%
EPS 4.24 3.26 2.16 1.08 4.55 3.49 2.49 42.46%
  QoQ % 30.06% 50.93% 100.00% -76.26% 30.37% 40.16% -
  Horiz. % 170.28% 130.92% 86.75% 43.37% 182.73% 140.16% 100.00%
DPS 2.15 0.95 0.95 0.00 3.69 2.31 0.77 97.92%
  QoQ % 126.32% 0.00% 0.00% 0.00% 59.74% 200.00% -
  Horiz. % 279.22% 123.38% 123.38% 0.00% 479.22% 300.00% 100.00%
NAPS 0.3153 0.3049 0.3038 0.3022 0.2860 0.2766 0.2755 9.39%
  QoQ % 3.41% 0.36% 0.53% 5.66% 3.40% 0.40% -
  Horiz. % 114.45% 110.67% 110.27% 109.69% 103.81% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5200 0.6250 0.6250 0.6250 0.7550 0.8150 2.0900 -
P/RPS 0.55 0.88 1.34 2.69 0.77 1.10 1.38 -45.75%
  QoQ % -37.50% -34.33% -50.19% 249.35% -30.00% -20.29% -
  Horiz. % 39.86% 63.77% 97.10% 194.93% 55.80% 79.71% 100.00%
P/EPS 11.72 18.26 27.44 54.91 15.31 21.54 26.03 -41.17%
  QoQ % -35.82% -33.45% -50.03% 258.65% -28.92% -17.25% -
  Horiz. % 45.02% 70.15% 105.42% 210.95% 58.82% 82.75% 100.00%
EY 8.53 5.48 3.64 1.82 6.53 4.64 3.84 70.00%
  QoQ % 55.66% 50.55% 100.00% -72.13% 40.73% 20.83% -
  Horiz. % 222.14% 142.71% 94.79% 47.40% 170.05% 120.83% 100.00%
DY 4.33 1.60 1.60 0.00 5.30 3.07 1.20 134.71%
  QoQ % 170.62% 0.00% 0.00% 0.00% 72.64% 155.83% -
  Horiz. % 360.83% 133.33% 133.33% 0.00% 441.67% 255.83% 100.00%
P/NAPS 1.58 1.95 1.95 1.95 2.44 2.72 2.35 -23.20%
  QoQ % -18.97% 0.00% 0.00% -20.08% -10.29% 15.74% -
  Horiz. % 67.23% 82.98% 82.98% 82.98% 103.83% 115.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 -
Price 0.5400 0.5900 0.6900 0.6100 0.7750 0.8350 2.0900 -
P/RPS 0.57 0.83 1.48 2.62 0.79 1.13 1.38 -44.45%
  QoQ % -31.33% -43.92% -43.51% 231.65% -30.09% -18.12% -
  Horiz. % 41.30% 60.14% 107.25% 189.86% 57.25% 81.88% 100.00%
P/EPS 12.17 17.24 30.29 53.59 15.72 22.07 26.03 -39.68%
  QoQ % -29.41% -43.08% -43.48% 240.90% -28.77% -15.21% -
  Horiz. % 46.75% 66.23% 116.37% 205.88% 60.39% 84.79% 100.00%
EY 8.22 5.80 3.30 1.87 6.36 4.53 3.84 65.87%
  QoQ % 41.72% 75.76% 76.47% -70.60% 40.40% 17.97% -
  Horiz. % 214.06% 151.04% 85.94% 48.70% 165.63% 117.97% 100.00%
DY 4.17 1.69 1.45 0.00 5.16 2.99 1.20 128.90%
  QoQ % 146.75% 16.55% 0.00% 0.00% 72.58% 149.17% -
  Horiz. % 347.50% 140.83% 120.83% 0.00% 430.00% 249.17% 100.00%
P/NAPS 1.64 1.84 2.16 1.91 2.50 2.78 2.35 -21.27%
  QoQ % -10.87% -14.81% 13.09% -23.60% -10.07% 18.30% -
  Horiz. % 69.79% 78.30% 91.91% 81.28% 106.38% 118.30% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers