Highlights

[LUXCHEM] QoQ Quarter Result on 2017-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     5.60%    YoY -     -29.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 212,277 198,911 196,653 197,203 188,234 203,114 218,132 -1.80%
  QoQ % 6.72% 1.15% -0.28% 4.76% -7.33% -6.88% -
  Horiz. % 97.32% 91.19% 90.15% 90.41% 86.29% 93.12% 100.00%
PBT 12,994 12,856 12,841 13,344 12,329 11,709 18,393 -20.66%
  QoQ % 1.07% 0.12% -3.77% 8.23% 5.30% -36.34% -
  Horiz. % 70.65% 69.90% 69.81% 72.55% 67.03% 63.66% 100.00%
Tax -3,202 -3,338 -3,247 -4,037 -3,222 -2,921 -4,611 -21.56%
  QoQ % 4.07% -2.80% 19.57% -25.29% -10.30% 36.65% -
  Horiz. % 69.44% 72.39% 70.42% 87.55% 69.88% 63.35% 100.00%
NP 9,792 9,518 9,594 9,307 9,107 8,788 13,782 -20.36%
  QoQ % 2.88% -0.79% 3.08% 2.20% 3.63% -36.24% -
  Horiz. % 71.05% 69.06% 69.61% 67.53% 66.08% 63.76% 100.00%
NP to SH 9,838 9,745 9,630 9,492 8,989 8,657 13,609 -19.44%
  QoQ % 0.95% 1.19% 1.45% 5.60% 3.84% -36.39% -
  Horiz. % 72.29% 71.61% 70.76% 69.75% 66.05% 63.61% 100.00%
Tax Rate 24.64 % 25.96 % 25.29 % 30.25 % 26.13 % 24.95 % 25.07 % -1.15%
  QoQ % -5.08% 2.65% -16.40% 15.77% 4.73% -0.48% -
  Horiz. % 98.28% 103.55% 100.88% 120.66% 104.23% 99.52% 100.00%
Total Cost 202,485 189,393 187,059 187,896 179,127 194,326 204,350 -0.61%
  QoQ % 6.91% 1.25% -0.45% 4.90% -7.82% -4.91% -
  Horiz. % 99.09% 92.68% 91.54% 91.95% 87.66% 95.09% 100.00%
Net Worth 273,142 272,178 270,720 255,871 247,789 246,946 245,182 7.46%
  QoQ % 0.35% 0.54% 5.80% 3.26% 0.34% 0.72% -
  Horiz. % 111.40% 111.01% 110.42% 104.36% 101.06% 100.72% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 8,505 - 12,380 - 6,936 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.62% 0.00% 178.48% 0.00% 100.00% -
Div Payout % - % 87.28 % - % 130.43 % - % 80.13 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.92% 0.00% 162.77% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 273,142 272,178 270,720 255,871 247,789 246,946 245,182 7.46%
  QoQ % 0.35% 0.54% 5.80% 3.26% 0.34% 0.72% -
  Horiz. % 111.40% 111.01% 110.42% 104.36% 101.06% 100.72% 100.00%
NOSH 853,571 850,558 846,002 825,391 825,964 277,467 275,485 112.39%
  QoQ % 0.35% 0.54% 2.50% -0.07% 197.68% 0.72% -
  Horiz. % 309.84% 308.75% 307.09% 299.61% 299.82% 100.72% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.61 % 4.79 % 4.88 % 4.72 % 4.84 % 4.33 % 6.32 % -18.95%
  QoQ % -3.76% -1.84% 3.39% -2.48% 11.78% -31.49% -
  Horiz. % 72.94% 75.79% 77.22% 74.68% 76.58% 68.51% 100.00%
ROE 3.60 % 3.58 % 3.56 % 3.71 % 3.63 % 3.51 % 5.55 % -25.05%
  QoQ % 0.56% 0.56% -4.04% 2.20% 3.42% -36.76% -
  Horiz. % 64.86% 64.50% 64.14% 66.85% 65.41% 63.24% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.87 23.39 23.24 23.89 22.79 73.20 79.18 -53.76%
  QoQ % 6.33% 0.65% -2.72% 4.83% -68.87% -7.55% -
  Horiz. % 31.41% 29.54% 29.35% 30.17% 28.78% 92.45% 100.00%
EPS 1.15 1.15 1.14 1.15 1.09 3.12 4.94 -62.12%
  QoQ % 0.00% 0.88% -0.87% 5.50% -65.06% -36.84% -
  Horiz. % 23.28% 23.28% 23.08% 23.28% 22.06% 63.16% 100.00%
DPS 0.00 1.00 0.00 1.50 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 0.3200 0.3200 0.3200 0.3100 0.3000 0.8900 0.8900 -49.40%
  QoQ % 0.00% 0.00% 3.23% 3.33% -66.29% 0.00% -
  Horiz. % 35.96% 35.96% 35.96% 34.83% 33.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.25 22.72 22.46 22.52 21.50 23.20 24.91 -1.77%
  QoQ % 6.73% 1.16% -0.27% 4.74% -7.33% -6.86% -
  Horiz. % 97.35% 91.21% 90.16% 90.41% 86.31% 93.14% 100.00%
EPS 1.12 1.11 1.10 1.08 1.03 0.99 1.55 -19.46%
  QoQ % 0.90% 0.91% 1.85% 4.85% 4.04% -36.13% -
  Horiz. % 72.26% 71.61% 70.97% 69.68% 66.45% 63.87% 100.00%
DPS 0.00 0.97 0.00 1.41 0.00 0.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.78% 0.00% 178.48% 0.00% 100.00% -
NAPS 0.3120 0.3109 0.3092 0.2923 0.2830 0.2821 0.2800 7.47%
  QoQ % 0.35% 0.55% 5.78% 3.29% 0.32% 0.75% -
  Horiz. % 111.43% 111.04% 110.43% 104.39% 101.07% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.6250 0.6250 0.6250 0.7550 0.8150 2.0900 1.5800 -
P/RPS 2.51 2.67 2.69 3.16 3.58 2.86 2.00 16.33%
  QoQ % -5.99% -0.74% -14.87% -11.73% 25.17% 43.00% -
  Horiz. % 125.50% 133.50% 134.50% 158.00% 179.00% 143.00% 100.00%
P/EPS 54.23 54.55 54.91 65.65 74.89 66.99 31.98 42.16%
  QoQ % -0.59% -0.66% -16.36% -12.34% 11.79% 109.47% -
  Horiz. % 169.57% 170.58% 171.70% 205.28% 234.18% 209.47% 100.00%
EY 1.84 1.83 1.82 1.52 1.34 1.49 3.13 -29.80%
  QoQ % 0.55% 0.55% 19.74% 13.43% -10.07% -52.40% -
  Horiz. % 58.79% 58.47% 58.15% 48.56% 42.81% 47.60% 100.00%
DY 0.00 1.60 0.00 1.99 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 165.83% 0.00% 100.00% -
P/NAPS 1.95 1.95 1.95 2.44 2.72 2.35 1.78 6.26%
  QoQ % 0.00% 0.00% -20.08% -10.29% 15.74% 32.02% -
  Horiz. % 109.55% 109.55% 109.55% 137.08% 152.81% 132.02% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 -
Price 0.5900 0.6900 0.6100 0.7750 0.8350 2.0900 1.7900 -
P/RPS 2.37 2.95 2.62 3.24 3.66 2.86 2.26 3.22%
  QoQ % -19.66% 12.60% -19.14% -11.48% 27.97% 26.55% -
  Horiz. % 104.87% 130.53% 115.93% 143.36% 161.95% 126.55% 100.00%
P/EPS 51.19 60.22 53.59 67.39 76.72 66.99 36.23 25.89%
  QoQ % -15.00% 12.37% -20.48% -12.16% 14.52% 84.90% -
  Horiz. % 141.29% 166.22% 147.92% 186.01% 211.76% 184.90% 100.00%
EY 1.95 1.66 1.87 1.48 1.30 1.49 2.76 -20.66%
  QoQ % 17.47% -11.23% 26.35% 13.85% -12.75% -46.01% -
  Horiz. % 70.65% 60.14% 67.75% 53.62% 47.10% 53.99% 100.00%
DY 0.00 1.45 0.00 1.94 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.83% 0.00% 161.67% 0.00% 100.00% -
P/NAPS 1.84 2.16 1.91 2.50 2.78 2.35 2.01 -5.72%
  QoQ % -14.81% 13.09% -23.60% -10.07% 18.30% 16.92% -
  Horiz. % 91.54% 107.46% 95.02% 124.38% 138.31% 116.92% 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.
 


 

297  366  570  976 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.985+0.05 
 EKOVEST-WB 0.49+0.045 
 WCT-WE 0.195+0.035 
 IRIS 0.18+0.005 
 IWCITY 1.21+0.02 
 SAPNRG 0.34+0.005 
 BARAKAH 0.10-0.005 
 MALTON 0.67+0.055 
 KNM 0.18+0.005 
Partners & Brokers