Highlights

[LUXCHEM] QoQ Quarter Result on 2018-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     0.95%    YoY -     9.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 206,246 212,277 198,911 196,653 197,203 188,234 203,114 1.02%
  QoQ % -2.84% 6.72% 1.15% -0.28% 4.76% -7.33% -
  Horiz. % 101.54% 104.51% 97.93% 96.82% 97.09% 92.67% 100.00%
PBT 11,190 12,994 12,856 12,841 13,344 12,329 11,709 -2.97%
  QoQ % -13.88% 1.07% 0.12% -3.77% 8.23% 5.30% -
  Horiz. % 95.57% 110.97% 109.80% 109.67% 113.96% 105.30% 100.00%
Tax -2,445 -3,202 -3,338 -3,247 -4,037 -3,222 -2,921 -11.15%
  QoQ % 23.64% 4.07% -2.80% 19.57% -25.29% -10.30% -
  Horiz. % 83.70% 109.62% 114.28% 111.16% 138.21% 110.30% 100.00%
NP 8,745 9,792 9,518 9,594 9,307 9,107 8,788 -0.33%
  QoQ % -10.69% 2.88% -0.79% 3.08% 2.20% 3.63% -
  Horiz. % 99.51% 111.42% 108.31% 109.17% 105.91% 103.63% 100.00%
NP to SH 8,765 9,838 9,745 9,630 9,492 8,989 8,657 0.83%
  QoQ % -10.91% 0.95% 1.19% 1.45% 5.60% 3.84% -
  Horiz. % 101.25% 113.64% 112.57% 111.24% 109.65% 103.84% 100.00%
Tax Rate 21.85 % 24.64 % 25.96 % 25.29 % 30.25 % 26.13 % 24.95 % -8.44%
  QoQ % -11.32% -5.08% 2.65% -16.40% 15.77% 4.73% -
  Horiz. % 87.58% 98.76% 104.05% 101.36% 121.24% 104.73% 100.00%
Total Cost 197,501 202,485 189,393 187,059 187,896 179,127 194,326 1.08%
  QoQ % -2.46% 6.91% 1.25% -0.45% 4.90% -7.82% -
  Horiz. % 101.63% 104.20% 97.46% 96.26% 96.69% 92.18% 100.00%
Net Worth 282,432 273,142 272,178 270,720 255,871 247,789 246,946 9.34%
  QoQ % 3.40% 0.35% 0.54% 5.80% 3.26% 0.34% -
  Horiz. % 114.37% 110.61% 110.22% 109.63% 103.61% 100.34% 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 10,698 - 8,505 - 12,380 - 6,936 33.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.23% 0.00% 122.62% 0.00% 178.48% 0.00% 100.00%
Div Payout % 122.06 % - % 87.28 % - % 130.43 % - % 80.13 % 32.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.33% 0.00% 108.92% 0.00% 162.77% 0.00% 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 282,432 273,142 272,178 270,720 255,871 247,789 246,946 9.34%
  QoQ % 3.40% 0.35% 0.54% 5.80% 3.26% 0.34% -
  Horiz. % 114.37% 110.61% 110.22% 109.63% 103.61% 100.34% 100.00%
NOSH 855,857 853,571 850,558 846,002 825,391 825,964 277,467 111.46%
  QoQ % 0.27% 0.35% 0.54% 2.50% -0.07% 197.68% -
  Horiz. % 308.45% 307.63% 306.54% 304.90% 297.47% 297.68% 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 4.24 % 4.61 % 4.79 % 4.88 % 4.72 % 4.84 % 4.33 % -1.39%
  QoQ % -8.03% -3.76% -1.84% 3.39% -2.48% 11.78% -
  Horiz. % 97.92% 106.47% 110.62% 112.70% 109.01% 111.78% 100.00%
ROE 3.10 % 3.60 % 3.58 % 3.56 % 3.71 % 3.63 % 3.51 % -7.93%
  QoQ % -13.89% 0.56% 0.56% -4.04% 2.20% 3.42% -
  Horiz. % 88.32% 102.56% 101.99% 101.42% 105.70% 103.42% 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 24.10 24.87 23.39 23.24 23.89 22.79 73.20 -52.22%
  QoQ % -3.10% 6.33% 0.65% -2.72% 4.83% -68.87% -
  Horiz. % 32.92% 33.98% 31.95% 31.75% 32.64% 31.13% 100.00%
EPS 1.02 1.15 1.15 1.14 1.15 1.09 3.12 -52.45%
  QoQ % -11.30% 0.00% 0.88% -0.87% 5.50% -65.06% -
  Horiz. % 32.69% 36.86% 36.86% 36.54% 36.86% 34.94% 100.00%
DPS 1.25 0.00 1.00 0.00 1.50 0.00 2.50 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 40.00% 0.00% 60.00% 0.00% 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 - 875,517
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.56 24.25 22.72 22.46 22.52 21.50 23.20 1.03%
  QoQ % -2.85% 6.73% 1.16% -0.27% 4.74% -7.33% -
  Horiz. % 101.55% 104.53% 97.93% 96.81% 97.07% 92.67% 100.00%
EPS 1.00 1.12 1.11 1.10 1.08 1.03 0.99 0.67%
  QoQ % -10.71% 0.90% 0.91% 1.85% 4.85% 4.04% -
  Horiz. % 101.01% 113.13% 112.12% 111.11% 109.09% 104.04% 100.00%
DPS 1.22 0.00 0.97 0.00 1.41 0.00 0.79 33.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.43% 0.00% 122.78% 0.00% 178.48% 0.00% 100.00%
NAPS 0.3226 0.3120 0.3109 0.3092 0.2923 0.2830 0.2821 9.33%
  QoQ % 3.40% 0.35% 0.55% 5.78% 3.29% 0.32% -
  Horiz. % 114.36% 110.60% 110.21% 109.61% 103.62% 100.32% 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 2.16 2.51 2.67 2.69 3.16 3.58 2.86 -17.03%
  QoQ % -13.94% -5.99% -0.74% -14.87% -11.73% 25.17% -
  Horiz. % 75.52% 87.76% 93.36% 94.06% 110.49% 125.17% 100.00%
P/EPS 50.78 54.23 54.55 54.91 65.65 74.89 66.99 -16.82%
  QoQ % -6.36% -0.59% -0.66% -16.36% -12.34% 11.79% -
  Horiz. % 75.80% 80.95% 81.43% 81.97% 98.00% 111.79% 100.00%
EY 1.97 1.84 1.83 1.82 1.52 1.34 1.49 20.40%
  QoQ % 7.07% 0.55% 0.55% 19.74% 13.43% -10.07% -
  Horiz. % 132.21% 123.49% 122.82% 122.15% 102.01% 89.93% 100.00%
DY 2.40 0.00 1.60 0.00 1.99 0.00 1.20 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 133.33% 0.00% 165.83% 0.00% 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 2.24 2.37 2.95 2.62 3.24 3.66 2.86 -14.99%
  QoQ % -5.49% -19.66% 12.60% -19.14% -11.48% 27.97% -
  Horiz. % 78.32% 82.87% 103.15% 91.61% 113.29% 127.97% 100.00%
P/EPS 52.73 51.19 60.22 53.59 67.39 76.72 66.99 -14.71%
  QoQ % 3.01% -15.00% 12.37% -20.48% -12.16% 14.52% -
  Horiz. % 78.71% 76.41% 89.89% 80.00% 100.60% 114.52% 100.00%
EY 1.90 1.95 1.66 1.87 1.48 1.30 1.49 17.54%
  QoQ % -2.56% 17.47% -11.23% 26.35% 13.85% -12.75% -
  Horiz. % 127.52% 130.87% 111.41% 125.50% 99.33% 87.25% 100.00%
DY 2.31 0.00 1.45 0.00 1.94 0.00 1.20 54.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.50% 0.00% 120.83% 0.00% 161.67% 0.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers