Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -74.72%    YoY -     -0.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 578,325 390,837 202,449 814,086 607,840 395,564 196,653 105.13%
  QoQ % 47.97% 93.05% -75.13% 33.93% 53.66% 101.15% -
  Horiz. % 294.08% 198.74% 102.95% 413.97% 309.09% 201.15% 100.00%
PBT 37,365 26,013 12,844 49,880 38,690 25,697 12,841 103.69%
  QoQ % 43.64% 102.53% -74.25% 28.92% 50.56% 100.12% -
  Horiz. % 290.98% 202.58% 100.02% 388.44% 301.30% 200.12% 100.00%
Tax -9,827 -6,718 -3,153 -12,231 -9,786 -6,585 -3,247 109.09%
  QoQ % -46.28% -113.07% 74.22% -24.98% -48.61% -102.80% -
  Horiz. % 302.65% 206.90% 97.11% 376.69% 301.39% 202.80% 100.00%
NP 27,538 19,295 9,691 37,649 28,904 19,112 9,594 101.84%
  QoQ % 42.72% 99.10% -74.26% 30.26% 51.23% 99.21% -
  Horiz. % 287.03% 201.12% 101.01% 392.42% 301.27% 199.21% 100.00%
NP to SH 28,076 19,492 9,599 37,977 29,212 19,375 9,630 103.95%
  QoQ % 44.04% 103.06% -74.72% 30.00% 50.77% 101.19% -
  Horiz. % 291.55% 202.41% 99.68% 394.36% 303.34% 201.19% 100.00%
Tax Rate 26.30 % 25.83 % 24.55 % 24.52 % 25.29 % 25.63 % 25.29 % 2.64%
  QoQ % 1.82% 5.21% 0.12% -3.04% -1.33% 1.34% -
  Horiz. % 103.99% 102.14% 97.07% 96.96% 100.00% 101.34% 100.00%
Total Cost 550,787 371,542 192,758 776,437 578,936 376,452 187,059 105.30%
  QoQ % 48.24% 92.75% -75.17% 34.11% 53.79% 101.25% -
  Horiz. % 294.45% 198.62% 103.05% 415.08% 309.49% 201.25% 100.00%
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 8,704 - 19,256 8,535 8,505 - -
  QoQ % 0.00% 0.00% 0.00% 125.60% 0.35% 0.00% -
  Horiz. % 0.00% 102.34% 0.00% 226.40% 100.35% 100.00% -
Div Payout % - % 44.66 % - % 50.71 % 29.22 % 43.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 73.55% -33.44% 0.00% -
  Horiz. % 0.00% 101.73% 0.00% 115.51% 66.56% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
NOSH 877,037 870,445 865,265 855,857 853,571 850,558 846,002 2.43%
  QoQ % 0.76% 0.60% 1.10% 0.27% 0.35% 0.54% -
  Horiz. % 103.67% 102.89% 102.28% 101.16% 100.89% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.76 % 4.94 % 4.79 % 4.62 % 4.76 % 4.83 % 4.88 % -1.64%
  QoQ % -3.64% 3.13% 3.68% -2.94% -1.45% -1.02% -
  Horiz. % 97.54% 101.23% 98.16% 94.67% 97.54% 98.98% 100.00%
ROE 9.70 % 6.59 % 3.26 % 13.45 % 10.69 % 7.12 % 3.56 % 94.96%
  QoQ % 47.19% 102.15% -75.76% 25.82% 50.14% 100.00% -
  Horiz. % 272.47% 185.11% 91.57% 377.81% 300.28% 200.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.94 44.90 23.40 95.12 71.21 46.51 23.24 100.29%
  QoQ % 46.86% 91.88% -75.40% 33.58% 53.11% 100.13% -
  Horiz. % 283.73% 193.20% 100.69% 409.29% 306.41% 200.13% 100.00%
EPS 3.20 2.24 1.11 4.44 3.42 2.28 1.14 98.86%
  QoQ % 42.86% 101.80% -75.00% 29.82% 50.00% 100.00% -
  Horiz. % 280.70% 196.49% 97.37% 389.47% 300.00% 200.00% 100.00%
DPS 0.00 1.00 0.00 2.25 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 125.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 225.00% 100.00% 100.00% -
NAPS 0.3300 0.3400 0.3400 0.3300 0.3200 0.3200 0.3200 2.07%
  QoQ % -2.94% 0.00% 3.03% 3.13% 0.00% 0.00% -
  Horiz. % 103.13% 106.25% 106.25% 103.13% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.56 43.63 22.60 90.88 67.85 44.16 21.95 105.15%
  QoQ % 47.97% 93.05% -75.13% 33.94% 53.65% 101.18% -
  Horiz. % 294.12% 198.77% 102.96% 414.03% 309.11% 201.18% 100.00%
EPS 3.13 2.18 1.07 4.24 3.26 2.16 1.08 103.14%
  QoQ % 43.58% 103.74% -74.76% 30.06% 50.93% 100.00% -
  Horiz. % 289.81% 201.85% 99.07% 392.59% 301.85% 200.00% 100.00%
DPS 0.00 0.97 0.00 2.15 0.95 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 126.32% 0.00% 0.00% -
  Horiz. % 0.00% 102.11% 0.00% 226.32% 100.00% 100.00% -
NAPS 0.3231 0.3304 0.3284 0.3153 0.3049 0.3038 0.3022 4.55%
  QoQ % -2.21% 0.61% 4.15% 3.41% 0.36% 0.53% -
  Horiz. % 106.92% 109.33% 108.67% 104.33% 100.89% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4800 0.5150 0.5200 0.5200 0.6250 0.6250 0.6250 -
P/RPS 0.73 1.15 2.22 0.55 0.88 1.34 2.69 -58.05%
  QoQ % -36.52% -48.20% 303.64% -37.50% -34.33% -50.19% -
  Horiz. % 27.14% 42.75% 82.53% 20.45% 32.71% 49.81% 100.00%
P/EPS 14.99 23.00 46.87 11.72 18.26 27.44 54.91 -57.88%
  QoQ % -34.83% -50.93% 299.91% -35.82% -33.45% -50.03% -
  Horiz. % 27.30% 41.89% 85.36% 21.34% 33.25% 49.97% 100.00%
EY 6.67 4.35 2.13 8.53 5.48 3.64 1.82 137.52%
  QoQ % 53.33% 104.23% -75.03% 55.66% 50.55% 100.00% -
  Horiz. % 366.48% 239.01% 117.03% 468.68% 301.10% 200.00% 100.00%
DY 0.00 1.94 0.00 4.33 1.60 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 170.62% 0.00% 0.00% -
  Horiz. % 0.00% 121.25% 0.00% 270.62% 100.00% 100.00% -
P/NAPS 1.45 1.51 1.53 1.58 1.95 1.95 1.95 -17.91%
  QoQ % -3.97% -1.31% -3.16% -18.97% 0.00% 0.00% -
  Horiz. % 74.36% 77.44% 78.46% 81.03% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 -
Price 0.4850 0.5300 0.5100 0.5400 0.5900 0.6900 0.6100 -
P/RPS 0.74 1.18 2.18 0.57 0.83 1.48 2.62 -56.92%
  QoQ % -37.29% -45.87% 282.46% -31.33% -43.92% -43.51% -
  Horiz. % 28.24% 45.04% 83.21% 21.76% 31.68% 56.49% 100.00%
P/EPS 15.15 23.67 45.97 12.17 17.24 30.29 53.59 -56.89%
  QoQ % -35.99% -48.51% 277.73% -29.41% -43.08% -43.48% -
  Horiz. % 28.27% 44.17% 85.78% 22.71% 32.17% 56.52% 100.00%
EY 6.60 4.23 2.18 8.22 5.80 3.30 1.87 131.63%
  QoQ % 56.03% 94.04% -73.48% 41.72% 75.76% 76.47% -
  Horiz. % 352.94% 226.20% 116.58% 439.57% 310.16% 176.47% 100.00%
DY 0.00 1.89 0.00 4.17 1.69 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 146.75% 16.55% 0.00% -
  Horiz. % 0.00% 130.34% 0.00% 287.59% 116.55% 100.00% -
P/NAPS 1.47 1.56 1.50 1.64 1.84 2.16 1.91 -16.00%
  QoQ % -5.77% 4.00% -8.54% -10.87% -14.81% 13.09% -
  Horiz. % 76.96% 81.68% 78.53% 85.86% 96.34% 113.09% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers