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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 188,388 202,449 206,246 212,277 198,911 196,653 197,203 -3.01%
  QoQ % -6.95% -1.84% -2.84% 6.72% 1.15% -0.28% -
  Horiz. % 95.53% 102.66% 104.59% 107.64% 100.87% 99.72% 100.00%
PBT 13,169 12,844 11,190 12,994 12,856 12,841 13,344 -0.88%
  QoQ % 2.53% 14.78% -13.88% 1.07% 0.12% -3.77% -
  Horiz. % 98.69% 96.25% 83.86% 97.38% 96.34% 96.23% 100.00%
Tax -3,566 -3,153 -2,445 -3,202 -3,338 -3,247 -4,037 -7.96%
  QoQ % -13.10% -28.96% 23.64% 4.07% -2.80% 19.57% -
  Horiz. % 88.33% 78.10% 60.56% 79.32% 82.69% 80.43% 100.00%
NP 9,603 9,691 8,745 9,792 9,518 9,594 9,307 2.12%
  QoQ % -0.91% 10.82% -10.69% 2.88% -0.79% 3.08% -
  Horiz. % 103.18% 104.13% 93.96% 105.21% 102.27% 103.08% 100.00%
NP to SH 9,893 9,599 8,765 9,838 9,745 9,630 9,492 2.80%
  QoQ % 3.06% 9.52% -10.91% 0.95% 1.19% 1.45% -
  Horiz. % 104.22% 101.13% 92.34% 103.65% 102.67% 101.45% 100.00%
Tax Rate 27.08 % 24.55 % 21.85 % 24.64 % 25.96 % 25.29 % 30.25 % -7.13%
  QoQ % 10.31% 12.36% -11.32% -5.08% 2.65% -16.40% -
  Horiz. % 89.52% 81.16% 72.23% 81.45% 85.82% 83.60% 100.00%
Total Cost 178,785 192,758 197,501 202,485 189,393 187,059 187,896 -3.27%
  QoQ % -7.25% -2.40% -2.46% 6.91% 1.25% -0.45% -
  Horiz. % 95.15% 102.59% 105.11% 107.76% 100.80% 99.55% 100.00%
Net Worth 295,951 294,190 282,432 273,142 272,178 270,720 255,871 10.22%
  QoQ % 0.60% 4.16% 3.40% 0.35% 0.54% 5.80% -
  Horiz. % 115.66% 114.98% 110.38% 106.75% 106.37% 105.80% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 8,704 - 10,698 - 8,505 - 12,380 -20.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.31% 0.00% 86.41% 0.00% 68.70% 0.00% 100.00%
Div Payout % 87.99 % - % 122.06 % - % 87.28 % - % 130.43 % -23.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.46% 0.00% 93.58% 0.00% 66.92% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 295,951 294,190 282,432 273,142 272,178 270,720 255,871 10.22%
  QoQ % 0.60% 4.16% 3.40% 0.35% 0.54% 5.80% -
  Horiz. % 115.66% 114.98% 110.38% 106.75% 106.37% 105.80% 100.00%
NOSH 870,445 865,265 855,857 853,571 850,558 846,002 825,391 3.62%
  QoQ % 0.60% 1.10% 0.27% 0.35% 0.54% 2.50% -
  Horiz. % 105.46% 104.83% 103.69% 103.41% 103.05% 102.50% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.10 % 4.79 % 4.24 % 4.61 % 4.79 % 4.88 % 4.72 % 5.31%
  QoQ % 6.47% 12.97% -8.03% -3.76% -1.84% 3.39% -
  Horiz. % 108.05% 101.48% 89.83% 97.67% 101.48% 103.39% 100.00%
ROE 3.34 % 3.26 % 3.10 % 3.60 % 3.58 % 3.56 % 3.71 % -6.78%
  QoQ % 2.45% 5.16% -13.89% 0.56% 0.56% -4.04% -
  Horiz. % 90.03% 87.87% 83.56% 97.04% 96.50% 95.96% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.64 23.40 24.10 24.87 23.39 23.24 23.89 -6.40%
  QoQ % -7.52% -2.90% -3.10% 6.33% 0.65% -2.72% -
  Horiz. % 90.58% 97.95% 100.88% 104.10% 97.91% 97.28% 100.00%
EPS 1.13 1.11 1.02 1.15 1.15 1.14 1.15 -1.17%
  QoQ % 1.80% 8.82% -11.30% 0.00% 0.88% -0.87% -
  Horiz. % 98.26% 96.52% 88.70% 100.00% 100.00% 99.13% 100.00%
DPS 1.00 0.00 1.25 0.00 1.00 0.00 1.50 -23.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 83.33% 0.00% 66.67% 0.00% 100.00%
NAPS 0.3400 0.3400 0.3300 0.3200 0.3200 0.3200 0.3100 6.37%
  QoQ % 0.00% 3.03% 3.13% 0.00% 0.00% 3.23% -
  Horiz. % 109.68% 109.68% 106.45% 103.23% 103.23% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.06 22.63 23.06 23.73 22.24 21.99 22.05 -3.02%
  QoQ % -6.94% -1.86% -2.82% 6.70% 1.14% -0.27% -
  Horiz. % 95.51% 102.63% 104.58% 107.62% 100.86% 99.73% 100.00%
EPS 1.11 1.07 0.98 1.10 1.09 1.08 1.06 3.13%
  QoQ % 3.74% 9.18% -10.91% 0.92% 0.93% 1.89% -
  Horiz. % 104.72% 100.94% 92.45% 103.77% 102.83% 101.89% 100.00%
DPS 0.97 0.00 1.20 0.00 0.95 0.00 1.38 -21.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.29% 0.00% 86.96% 0.00% 68.84% 0.00% 100.00%
NAPS 0.3309 0.3289 0.3158 0.3054 0.3043 0.3027 0.2861 10.21%
  QoQ % 0.61% 4.15% 3.41% 0.36% 0.53% 5.80% -
  Horiz. % 115.66% 114.96% 110.38% 106.75% 106.36% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5150 0.5200 0.5200 0.6250 0.6250 0.6250 0.7550 -
P/RPS 2.38 2.22 2.16 2.51 2.67 2.69 3.16 -17.26%
  QoQ % 7.21% 2.78% -13.94% -5.99% -0.74% -14.87% -
  Horiz. % 75.32% 70.25% 68.35% 79.43% 84.49% 85.13% 100.00%
P/EPS 45.31 46.87 50.78 54.23 54.55 54.91 65.65 -21.96%
  QoQ % -3.33% -7.70% -6.36% -0.59% -0.66% -16.36% -
  Horiz. % 69.02% 71.39% 77.35% 82.60% 83.09% 83.64% 100.00%
EY 2.21 2.13 1.97 1.84 1.83 1.82 1.52 28.43%
  QoQ % 3.76% 8.12% 7.07% 0.55% 0.55% 19.74% -
  Horiz. % 145.39% 140.13% 129.61% 121.05% 120.39% 119.74% 100.00%
DY 1.94 0.00 2.40 0.00 1.60 0.00 1.99 -1.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.49% 0.00% 120.60% 0.00% 80.40% 0.00% 100.00%
P/NAPS 1.51 1.53 1.58 1.95 1.95 1.95 2.44 -27.44%
  QoQ % -1.31% -3.16% -18.97% 0.00% 0.00% -20.08% -
  Horiz. % 61.89% 62.70% 64.75% 79.92% 79.92% 79.92% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 -
Price 0.5300 0.5100 0.5400 0.5900 0.6900 0.6100 0.7750 -
P/RPS 2.45 2.18 2.24 2.37 2.95 2.62 3.24 -17.04%
  QoQ % 12.39% -2.68% -5.49% -19.66% 12.60% -19.14% -
  Horiz. % 75.62% 67.28% 69.14% 73.15% 91.05% 80.86% 100.00%
P/EPS 46.63 45.97 52.73 51.19 60.22 53.59 67.39 -21.82%
  QoQ % 1.44% -12.82% 3.01% -15.00% 12.37% -20.48% -
  Horiz. % 69.19% 68.21% 78.25% 75.96% 89.36% 79.52% 100.00%
EY 2.14 2.18 1.90 1.95 1.66 1.87 1.48 27.96%
  QoQ % -1.83% 14.74% -2.56% 17.47% -11.23% 26.35% -
  Horiz. % 144.59% 147.30% 128.38% 131.76% 112.16% 126.35% 100.00%
DY 1.89 0.00 2.31 0.00 1.45 0.00 1.94 -1.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.42% 0.00% 119.07% 0.00% 74.74% 0.00% 100.00%
P/NAPS 1.56 1.50 1.64 1.84 2.16 1.91 2.50 -27.04%
  QoQ % 4.00% -8.54% -10.87% -14.81% 13.09% -23.60% -
  Horiz. % 62.40% 60.00% 65.60% 73.60% 86.40% 76.40% 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. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers