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 - 895,808
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.03 22.60 23.02 23.70 22.20 21.95 22.01 -3.00%
  QoQ % -6.95% -1.82% -2.87% 6.76% 1.14% -0.27% -
  Horiz. % 95.55% 102.68% 104.59% 107.68% 100.86% 99.73% 100.00%
EPS 1.10 1.07 0.98 1.10 1.09 1.08 1.06 2.51%
  QoQ % 2.80% 9.18% -10.91% 0.92% 0.93% 1.89% -
  Horiz. % 103.77% 100.94% 92.45% 103.77% 102.83% 101.89% 100.00%
DPS 0.97 0.00 1.19 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% 86.23% 0.00% 68.84% 0.00% 100.00%
NAPS 0.3304 0.3284 0.3153 0.3049 0.3038 0.3022 0.2856 10.23%
  QoQ % 0.61% 4.15% 3.41% 0.36% 0.53% 5.81% -
  Horiz. % 115.69% 114.99% 110.40% 106.76% 106.37% 105.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

294  595  544  958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.155-0.02 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 MNC 0.0450.00 
 PTRANS 0.29+0.005 
 DYNACIA 0.105+0.005 
 IKHMAS 0.165-0.015 
 SMTRACK 0.345-0.03 
 PWORTH 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS