Highlights

[LUXCHEM] QoQ Quarter Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -36.39%    YoY -     -33.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 196,653 197,203 188,234 203,114 218,132 186,373 179,358 6.34%
  QoQ % -0.28% 4.76% -7.33% -6.88% 17.04% 3.91% -
  Horiz. % 109.64% 109.95% 104.95% 113.25% 121.62% 103.91% 100.00%
PBT 12,841 13,344 12,329 11,709 18,393 18,638 13,435 -2.97%
  QoQ % -3.77% 8.23% 5.30% -36.34% -1.31% 38.73% -
  Horiz. % 95.58% 99.32% 91.77% 87.15% 136.90% 138.73% 100.00%
Tax -3,247 -4,037 -3,222 -2,921 -4,611 -5,221 -3,405 -3.12%
  QoQ % 19.57% -25.29% -10.30% 36.65% 11.68% -53.33% -
  Horiz. % 95.36% 118.56% 94.63% 85.79% 135.42% 153.33% 100.00%
NP 9,594 9,307 9,107 8,788 13,782 13,417 10,030 -2.92%
  QoQ % 3.08% 2.20% 3.63% -36.24% 2.72% 33.77% -
  Horiz. % 95.65% 92.79% 90.80% 87.62% 137.41% 133.77% 100.00%
NP to SH 9,630 9,492 8,989 8,657 13,609 13,509 9,956 -2.20%
  QoQ % 1.45% 5.60% 3.84% -36.39% 0.74% 35.69% -
  Horiz. % 96.73% 95.34% 90.29% 86.95% 136.69% 135.69% 100.00%
Tax Rate 25.29 % 30.25 % 26.13 % 24.95 % 25.07 % 28.01 % 25.34 % -0.13%
  QoQ % -16.40% 15.77% 4.73% -0.48% -10.50% 10.54% -
  Horiz. % 99.80% 119.38% 103.12% 98.46% 98.93% 110.54% 100.00%
Total Cost 187,059 187,896 179,127 194,326 204,350 172,956 169,328 6.87%
  QoQ % -0.45% 4.90% -7.82% -4.91% 18.15% 2.14% -
  Horiz. % 110.47% 110.97% 105.79% 114.76% 120.68% 102.14% 100.00%
Net Worth 270,720 255,871 247,789 246,946 245,182 75,999 213,729 17.08%
  QoQ % 5.80% 3.26% 0.34% 0.72% 222.61% -64.44% -
  Horiz. % 126.67% 119.72% 115.94% 115.54% 114.72% 35.56% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 12,380 - 6,936 - 12,214 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.36% 0.00% 56.79% 0.00% 100.00% -
Div Payout % - % 130.43 % - % 80.13 % - % 90.41 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.26% 0.00% 88.63% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 270,720 255,871 247,789 246,946 245,182 75,999 213,729 17.08%
  QoQ % 5.80% 3.26% 0.34% 0.72% 222.61% -64.44% -
  Horiz. % 126.67% 119.72% 115.94% 115.54% 114.72% 35.56% 100.00%
NOSH 846,002 825,391 825,964 277,467 275,485 271,425 270,543 113.99%
  QoQ % 2.50% -0.07% 197.68% 0.72% 1.50% 0.33% -
  Horiz. % 312.70% 305.09% 305.30% 102.56% 101.83% 100.33% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.88 % 4.72 % 4.84 % 4.33 % 6.32 % 7.20 % 5.59 % -8.67%
  QoQ % 3.39% -2.48% 11.78% -31.49% -12.22% 28.80% -
  Horiz. % 87.30% 84.44% 86.58% 77.46% 113.06% 128.80% 100.00%
ROE 3.56 % 3.71 % 3.63 % 3.51 % 5.55 % 17.78 % 4.66 % -16.45%
  QoQ % -4.04% 2.20% 3.42% -36.76% -68.79% 281.55% -
  Horiz. % 76.39% 79.61% 77.90% 75.32% 119.10% 381.55% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.24 23.89 22.79 73.20 79.18 68.66 66.30 -50.32%
  QoQ % -2.72% 4.83% -68.87% -7.55% 15.32% 3.56% -
  Horiz. % 35.05% 36.03% 34.37% 110.41% 119.43% 103.56% 100.00%
EPS 1.14 1.15 1.09 3.12 4.94 1.64 3.68 -54.25%
  QoQ % -0.87% 5.50% -65.06% -36.84% 201.22% -55.43% -
  Horiz. % 30.98% 31.25% 29.62% 84.78% 134.24% 44.57% 100.00%
DPS 0.00 1.50 0.00 2.50 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.33% 0.00% 55.56% 0.00% 100.00% -
NAPS 0.3200 0.3100 0.3000 0.8900 0.8900 0.2800 0.7900 -45.28%
  QoQ % 3.23% 3.33% -66.29% 0.00% 217.86% -64.56% -
  Horiz. % 40.51% 39.24% 37.97% 112.66% 112.66% 35.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.46 22.52 21.50 23.20 24.91 21.29 20.49 6.32%
  QoQ % -0.27% 4.74% -7.33% -6.86% 17.00% 3.90% -
  Horiz. % 109.61% 109.91% 104.93% 113.23% 121.57% 103.90% 100.00%
EPS 1.10 1.08 1.03 0.99 1.55 1.54 1.14 -2.36%
  QoQ % 1.85% 4.85% 4.04% -36.13% 0.65% 35.09% -
  Horiz. % 96.49% 94.74% 90.35% 86.84% 135.96% 135.09% 100.00%
DPS 0.00 1.41 0.00 0.79 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.71% 0.00% 56.43% 0.00% 100.00% -
NAPS 0.3092 0.2923 0.2830 0.2821 0.2800 0.0868 0.2441 17.09%
  QoQ % 5.78% 3.29% 0.32% 0.75% 222.58% -64.44% -
  Horiz. % 126.67% 119.75% 115.94% 115.57% 114.71% 35.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 1.6600 -
P/RPS 2.69 3.16 3.58 2.86 2.00 2.14 2.50 5.01%
  QoQ % -14.87% -11.73% 25.17% 43.00% -6.54% -14.40% -
  Horiz. % 107.60% 126.40% 143.20% 114.40% 80.00% 85.60% 100.00%
P/EPS 54.91 65.65 74.89 66.99 31.98 29.54 45.11 14.02%
  QoQ % -16.36% -12.34% 11.79% 109.47% 8.26% -34.52% -
  Horiz. % 121.72% 145.53% 166.02% 148.50% 70.89% 65.48% 100.00%
EY 1.82 1.52 1.34 1.49 3.13 3.39 2.22 -12.42%
  QoQ % 19.74% 13.43% -10.07% -52.40% -7.67% 52.70% -
  Horiz. % 81.98% 68.47% 60.36% 67.12% 140.99% 152.70% 100.00%
DY 0.00 1.99 0.00 1.20 0.00 3.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.03% 0.00% 39.22% 0.00% 100.00% -
P/NAPS 1.95 2.44 2.72 2.35 1.78 5.25 2.10 -4.82%
  QoQ % -20.08% -10.29% 15.74% 32.02% -66.10% 150.00% -
  Horiz. % 92.86% 116.19% 129.52% 111.90% 84.76% 250.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 -
Price 0.6100 0.7750 0.8350 2.0900 1.7900 1.6100 1.6700 -
P/RPS 2.62 3.24 3.66 2.86 2.26 2.34 2.52 2.63%
  QoQ % -19.14% -11.48% 27.97% 26.55% -3.42% -7.14% -
  Horiz. % 103.97% 128.57% 145.24% 113.49% 89.68% 92.86% 100.00%
P/EPS 53.59 67.39 76.72 66.99 36.23 32.35 45.38 11.74%
  QoQ % -20.48% -12.16% 14.52% 84.90% 11.99% -28.71% -
  Horiz. % 118.09% 148.50% 169.06% 147.62% 79.84% 71.29% 100.00%
EY 1.87 1.48 1.30 1.49 2.76 3.09 2.20 -10.28%
  QoQ % 26.35% 13.85% -12.75% -46.01% -10.68% 40.45% -
  Horiz. % 85.00% 67.27% 59.09% 67.73% 125.45% 140.45% 100.00%
DY 0.00 1.94 0.00 1.20 0.00 2.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.29% 0.00% 42.86% 0.00% 100.00% -
P/NAPS 1.91 2.50 2.78 2.35 2.01 5.75 2.11 -6.43%
  QoQ % -23.60% -10.07% 18.30% 16.92% -65.04% 172.51% -
  Horiz. % 90.52% 118.48% 131.75% 111.37% 95.26% 272.51% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers