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 - 894,412
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.99 22.05 21.05 22.71 24.39 20.84 20.05 6.36%
  QoQ % -0.27% 4.75% -7.31% -6.89% 17.03% 3.94% -
  Horiz. % 109.68% 109.98% 104.99% 113.27% 121.65% 103.94% 100.00%
EPS 1.08 1.06 1.01 0.97 1.52 1.51 1.11 -1.81%
  QoQ % 1.89% 4.95% 4.12% -36.18% 0.66% 36.04% -
  Horiz. % 97.30% 95.50% 90.99% 87.39% 136.94% 136.04% 100.00%
DPS 0.00 1.38 0.00 0.78 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.73% 0.00% 56.93% 0.00% 100.00% -
NAPS 0.3027 0.2861 0.2770 0.2761 0.2741 0.0850 0.2390 17.08%
  QoQ % 5.80% 3.29% 0.33% 0.73% 222.47% -64.44% -
  Horiz. % 126.65% 119.71% 115.90% 115.52% 114.69% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers