Highlights

[LUXCHEM] QoQ TTM 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 -     -8.72%    YoY -     -5.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 785,204 806,683 795,853 786,977 759,712 701,550 699,188 8.05%
  QoQ % -2.66% 1.36% 1.13% 3.59% 8.29% 0.34% -
  Horiz. % 112.30% 115.37% 113.83% 112.56% 108.66% 100.34% 100.00%
PBT 50,223 55,775 61,088 62,194 67,901 59,079 59,450 -10.64%
  QoQ % -9.95% -8.70% -1.78% -8.40% 14.93% -0.62% -
  Horiz. % 84.48% 93.82% 102.76% 104.62% 114.22% 99.38% 100.00%
Tax -13,427 -14,791 -16,006 -16,189 -17,505 -15,394 -13,774 -1.69%
  QoQ % 9.22% 7.59% 1.13% 7.52% -13.71% -11.76% -
  Horiz. % 97.48% 107.38% 116.20% 117.53% 127.09% 111.76% 100.00%
NP 36,796 40,984 45,082 46,005 50,396 43,685 45,676 -13.43%
  QoQ % -10.22% -9.09% -2.01% -8.71% 15.36% -4.36% -
  Horiz. % 80.56% 89.73% 98.70% 100.72% 110.33% 95.64% 100.00%
NP to SH 36,768 40,747 44,772 45,739 50,106 43,499 45,363 -13.08%
  QoQ % -9.77% -8.99% -2.11% -8.72% 15.19% -4.11% -
  Horiz. % 81.05% 89.82% 98.70% 100.83% 110.46% 95.89% 100.00%
Tax Rate 26.73 % 26.52 % 26.20 % 26.03 % 25.78 % 26.06 % 23.17 % 10.01%
  QoQ % 0.79% 1.22% 0.65% 0.97% -1.07% 12.47% -
  Horiz. % 115.36% 114.46% 113.08% 112.34% 111.26% 112.47% 100.00%
Total Cost 748,408 765,699 750,771 740,972 709,316 657,865 653,512 9.47%
  QoQ % -2.26% 1.99% 1.32% 4.46% 7.82% 0.67% -
  Horiz. % 114.52% 117.17% 114.88% 113.38% 108.54% 100.67% 100.00%
Net Worth 270,720 255,871 247,789 246,946 0 75,999 0 -
  QoQ % 5.80% 3.26% 0.34% 0.00% 0.00% 0.00% -
  Horiz. % 356.22% 336.68% 326.04% 324.93% 0.00% 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 19,317 19,317 19,150 19,150 18,917 18,917 18,525 2.83%
  QoQ % 0.00% 0.87% 0.00% 1.23% 0.00% 2.12% -
  Horiz. % 104.27% 104.27% 103.37% 103.37% 102.12% 102.12% 100.00%
Div Payout % 52.54 % 47.41 % 42.77 % 41.87 % 37.76 % 43.49 % 40.84 % 18.30%
  QoQ % 10.82% 10.85% 2.15% 10.88% -13.18% 6.49% -
  Horiz. % 128.65% 116.09% 104.73% 102.52% 92.46% 106.49% 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 0 75,999 0 -
  QoQ % 5.80% 3.26% 0.34% 0.00% 0.00% 0.00% -
  Horiz. % 356.22% 336.68% 326.04% 324.93% 0.00% 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 4.69 % 5.08 % 5.66 % 5.85 % 6.63 % 6.23 % 6.53 % -19.82%
  QoQ % -7.68% -10.25% -3.25% -11.76% 6.42% -4.59% -
  Horiz. % 71.82% 77.79% 86.68% 89.59% 101.53% 95.41% 100.00%
ROE 13.58 % 15.92 % 18.07 % 18.52 % - % 57.24 % - % -
  QoQ % -14.70% -11.90% -2.43% 0.00% 0.00% 0.00% -
  Horiz. % 23.72% 27.81% 31.57% 32.35% 0.00% 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 92.81 97.73 96.35 283.63 275.77 258.47 258.44 -49.51%
  QoQ % -5.03% 1.43% -66.03% 2.85% 6.69% 0.01% -
  Horiz. % 35.91% 37.82% 37.28% 109.75% 106.71% 100.01% 100.00%
EPS 4.35 4.94 5.42 16.48 18.19 16.03 16.77 -59.36%
  QoQ % -11.94% -8.86% -67.11% -9.40% 13.47% -4.41% -
  Horiz. % 25.94% 29.46% 32.32% 98.27% 108.47% 95.59% 100.00%
DPS 2.28 2.34 2.32 6.90 6.87 6.97 6.85 -52.00%
  QoQ % -2.56% 0.86% -66.38% 0.44% -1.43% 1.75% -
  Horiz. % 33.28% 34.16% 33.87% 100.73% 100.29% 101.75% 100.00%
NAPS 0.3200 0.3100 0.3000 0.8900 0.0000 0.2800 0.0000 -
  QoQ % 3.23% 3.33% -66.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 110.71% 107.14% 317.86% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 89.59 92.04 90.81 89.79 86.68 80.05 79.78 8.05%
  QoQ % -2.66% 1.35% 1.14% 3.59% 8.28% 0.34% -
  Horiz. % 112.30% 115.37% 113.83% 112.55% 108.65% 100.34% 100.00%
EPS 4.20 4.65 5.11 5.22 5.72 4.96 5.18 -13.06%
  QoQ % -9.68% -9.00% -2.11% -8.74% 15.32% -4.25% -
  Horiz. % 81.08% 89.77% 98.65% 100.77% 110.42% 95.75% 100.00%
DPS 2.20 2.20 2.19 2.19 2.16 2.16 2.11 2.83%
  QoQ % 0.00% 0.46% 0.00% 1.39% 0.00% 2.37% -
  Horiz. % 104.27% 104.27% 103.79% 103.79% 102.37% 102.37% 100.00%
NAPS 0.3089 0.2919 0.2827 0.2818 0.0000 0.0867 0.0000 -
  QoQ % 5.82% 3.25% 0.32% 0.00% 0.00% 0.00% -
  Horiz. % 356.29% 336.68% 326.07% 325.03% 0.00% 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 0.67 0.77 0.85 0.74 0.57 0.57 0.64 3.10%
  QoQ % -12.99% -9.41% 14.86% 29.82% 0.00% -10.94% -
  Horiz. % 104.69% 120.31% 132.81% 115.62% 89.06% 89.06% 100.00%
P/EPS 14.38 15.29 15.04 12.68 8.69 9.17 9.90 28.29%
  QoQ % -5.95% 1.66% 18.61% 45.91% -5.23% -7.37% -
  Horiz. % 145.25% 154.44% 151.92% 128.08% 87.78% 92.63% 100.00%
EY 6.95 6.54 6.65 7.89 11.51 10.90 10.10 -22.08%
  QoQ % 6.27% -1.65% -15.72% -31.45% 5.60% 7.92% -
  Horiz. % 68.81% 64.75% 65.84% 78.12% 113.96% 107.92% 100.00%
DY 3.65 3.10 2.84 3.30 4.35 4.74 4.13 -7.91%
  QoQ % 17.74% 9.15% -13.94% -24.14% -8.23% 14.77% -
  Horiz. % 88.38% 75.06% 68.77% 79.90% 105.33% 114.77% 100.00%
P/NAPS 1.95 2.44 2.72 2.35 0.00 5.25 0.00 -
  QoQ % -20.08% -10.29% 15.74% 0.00% 0.00% 0.00% -
  Horiz. % 37.14% 46.48% 51.81% 44.76% 0.00% 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 0.6000 0.7300 0.8050 2.0900 1.7900 1.6100 1.6700 -
P/RPS 0.65 0.75 0.84 0.74 0.65 0.62 0.65 -
  QoQ % -13.33% -10.71% 13.51% 13.85% 4.84% -4.62% -
  Horiz. % 100.00% 115.38% 129.23% 113.85% 100.00% 95.38% 100.00%
P/EPS 13.81 14.79 14.85 12.68 9.84 10.05 9.96 24.37%
  QoQ % -6.63% -0.40% 17.11% 28.86% -2.09% 0.90% -
  Horiz. % 138.65% 148.49% 149.10% 127.31% 98.80% 100.90% 100.00%
EY 7.24 6.76 6.73 7.89 10.16 9.95 10.04 -19.60%
  QoQ % 7.10% 0.45% -14.70% -22.34% 2.11% -0.90% -
  Horiz. % 72.11% 67.33% 67.03% 78.59% 101.20% 99.10% 100.00%
DY 3.81 3.21 2.88 3.30 3.84 4.33 4.10 -4.78%
  QoQ % 18.69% 11.46% -12.73% -14.06% -11.32% 5.61% -
  Horiz. % 92.93% 78.29% 70.24% 80.49% 93.66% 105.61% 100.00%
P/NAPS 1.88 2.35 2.68 2.35 0.00 5.75 0.00 -
  QoQ % -20.00% -12.31% 14.04% 0.00% 0.00% 0.00% -
  Horiz. % 32.70% 40.87% 46.61% 40.87% 0.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers