Highlights

[LUXCHEM] QoQ TTM Result on 2019-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     0.39%    YoY -     0.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 765,480 784,571 809,360 819,883 814,087 805,044 781,001 -1.33%
  QoQ % -2.43% -3.06% -1.28% 0.71% 1.12% 3.08% -
  Horiz. % 98.01% 100.46% 103.63% 104.98% 104.24% 103.08% 100.00%
PBT 50,122 48,555 50,197 49,884 49,881 52,035 51,370 -1.62%
  QoQ % 3.23% -3.27% 0.63% 0.01% -4.14% 1.29% -
  Horiz. % 97.57% 94.52% 97.72% 97.11% 97.10% 101.29% 100.00%
Tax -13,167 -12,273 -12,366 -12,138 -12,232 -13,824 -13,844 -3.28%
  QoQ % -7.28% 0.75% -1.88% 0.77% 11.52% 0.14% -
  Horiz. % 95.11% 88.65% 89.32% 87.68% 88.36% 99.86% 100.00%
NP 36,955 36,282 37,831 37,746 37,649 38,211 37,526 -1.01%
  QoQ % 1.85% -4.09% 0.23% 0.26% -1.47% 1.83% -
  Horiz. % 98.48% 96.68% 100.81% 100.59% 100.33% 101.83% 100.00%
NP to SH 37,644 36,840 38,095 37,947 37,978 38,705 37,856 -0.37%
  QoQ % 2.18% -3.29% 0.39% -0.08% -1.88% 2.24% -
  Horiz. % 99.44% 97.32% 100.63% 100.24% 100.32% 102.24% 100.00%
Tax Rate 26.27 % 25.28 % 24.63 % 24.33 % 24.52 % 26.57 % 26.95 % -1.68%
  QoQ % 3.92% 2.64% 1.23% -0.77% -7.72% -1.41% -
  Horiz. % 97.48% 93.80% 91.39% 90.28% 90.98% 98.59% 100.00%
Total Cost 728,525 748,289 771,529 782,137 776,438 766,833 743,475 -1.34%
  QoQ % -2.64% -3.01% -1.36% 0.73% 1.25% 3.14% -
  Horiz. % 97.99% 100.65% 103.77% 105.20% 104.43% 103.14% 100.00%
Net Worth 299,833 289,422 295,951 294,190 282,432 273,142 272,178 6.65%
  QoQ % 3.60% -2.21% 0.60% 4.16% 3.40% 0.35% -
  Horiz. % 110.16% 106.34% 108.73% 108.09% 103.77% 100.35% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,727 19,402 19,402 19,203 19,203 20,886 20,886 -3.72%
  QoQ % 1.68% 0.00% 1.04% 0.00% -8.06% 0.00% -
  Horiz. % 94.45% 92.90% 92.90% 91.94% 91.94% 100.00% 100.00%
Div Payout % 52.41 % 52.67 % 50.93 % 50.61 % 50.57 % 53.96 % 55.17 % -3.35%
  QoQ % -0.49% 3.42% 0.63% 0.08% -6.28% -2.19% -
  Horiz. % 95.00% 95.47% 92.31% 91.73% 91.66% 97.81% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 299,833 289,422 295,951 294,190 282,432 273,142 272,178 6.65%
  QoQ % 3.60% -2.21% 0.60% 4.16% 3.40% 0.35% -
  Horiz. % 110.16% 106.34% 108.73% 108.09% 103.77% 100.35% 100.00%
NOSH 881,864 877,037 870,445 865,265 855,857 853,571 850,558 2.43%
  QoQ % 0.55% 0.76% 0.60% 1.10% 0.27% 0.35% -
  Horiz. % 103.68% 103.11% 102.34% 101.73% 100.62% 100.35% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.83 % 4.62 % 4.67 % 4.60 % 4.62 % 4.75 % 4.80 % 0.42%
  QoQ % 4.55% -1.07% 1.52% -0.43% -2.74% -1.04% -
  Horiz. % 100.62% 96.25% 97.29% 95.83% 96.25% 98.96% 100.00%
ROE 12.55 % 12.73 % 12.87 % 12.90 % 13.45 % 14.17 % 13.91 % -6.61%
  QoQ % -1.41% -1.09% -0.23% -4.09% -5.08% 1.87% -
  Horiz. % 90.22% 91.52% 92.52% 92.74% 96.69% 101.87% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 86.80 89.46 92.98 94.76 95.12 94.31 91.82 -3.67%
  QoQ % -2.97% -3.79% -1.88% -0.38% 0.86% 2.71% -
  Horiz. % 94.53% 97.43% 101.26% 103.20% 103.59% 102.71% 100.00%
EPS 4.27 4.20 4.38 4.39 4.44 4.53 4.45 -2.71%
  QoQ % 1.67% -4.11% -0.23% -1.13% -1.99% 1.80% -
  Horiz. % 95.96% 94.38% 98.43% 98.65% 99.78% 101.80% 100.00%
DPS 2.25 2.21 2.25 2.25 2.25 2.45 2.46 -5.76%
  QoQ % 1.81% -1.78% 0.00% 0.00% -8.16% -0.41% -
  Horiz. % 91.46% 89.84% 91.46% 91.46% 91.46% 99.59% 100.00%
NAPS 0.3400 0.3300 0.3400 0.3400 0.3300 0.3200 0.3200 4.11%
  QoQ % 3.03% -2.94% 0.00% 3.03% 3.13% 0.00% -
  Horiz. % 106.25% 103.13% 106.25% 106.25% 103.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 85.45 87.58 90.35 91.52 90.88 89.87 87.18 -1.32%
  QoQ % -2.43% -3.07% -1.28% 0.70% 1.12% 3.09% -
  Horiz. % 98.02% 100.46% 103.64% 104.98% 104.24% 103.09% 100.00%
EPS 4.20 4.11 4.25 4.24 4.24 4.32 4.23 -0.47%
  QoQ % 2.19% -3.29% 0.24% 0.00% -1.85% 2.13% -
  Horiz. % 99.29% 97.16% 100.47% 100.24% 100.24% 102.13% 100.00%
DPS 2.20 2.17 2.17 2.14 2.14 2.33 2.33 -3.75%
  QoQ % 1.38% 0.00% 1.40% 0.00% -8.15% 0.00% -
  Horiz. % 94.42% 93.13% 93.13% 91.85% 91.85% 100.00% 100.00%
NAPS 0.3347 0.3231 0.3304 0.3284 0.3153 0.3049 0.3038 6.65%
  QoQ % 3.59% -2.21% 0.61% 4.15% 3.41% 0.36% -
  Horiz. % 110.17% 106.35% 108.76% 108.10% 103.79% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.4800 0.5150 0.5200 0.5200 0.6250 0.6250 -
P/RPS 0.55 0.54 0.55 0.55 0.55 0.66 0.68 -13.16%
  QoQ % 1.85% -1.82% 0.00% 0.00% -16.67% -2.94% -
  Horiz. % 80.88% 79.41% 80.88% 80.88% 80.88% 97.06% 100.00%
P/EPS 11.24 11.43 11.77 11.86 11.72 13.78 14.04 -13.75%
  QoQ % -1.66% -2.89% -0.76% 1.19% -14.95% -1.85% -
  Horiz. % 80.06% 81.41% 83.83% 84.47% 83.48% 98.15% 100.00%
EY 8.89 8.75 8.50 8.43 8.53 7.26 7.12 15.91%
  QoQ % 1.60% 2.94% 0.83% -1.17% 17.49% 1.97% -
  Horiz. % 124.86% 122.89% 119.38% 118.40% 119.80% 101.97% 100.00%
DY 4.69 4.61 4.37 4.33 4.33 3.92 3.93 12.47%
  QoQ % 1.74% 5.49% 0.92% 0.00% 10.46% -0.25% -
  Horiz. % 119.34% 117.30% 111.20% 110.18% 110.18% 99.75% 100.00%
P/NAPS 1.41 1.45 1.51 1.53 1.58 1.95 1.95 -19.39%
  QoQ % -2.76% -3.97% -1.31% -3.16% -18.97% 0.00% -
  Horiz. % 72.31% 74.36% 77.44% 78.46% 81.03% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 -
Price 0.5450 0.4850 0.5300 0.5200 0.5400 0.5900 0.6900 -
P/RPS 0.63 0.54 0.57 0.55 0.57 0.63 0.75 -10.95%
  QoQ % 16.67% -5.26% 3.64% -3.51% -9.52% -16.00% -
  Horiz. % 84.00% 72.00% 76.00% 73.33% 76.00% 84.00% 100.00%
P/EPS 12.77 11.55 12.11 11.86 12.17 13.01 15.50 -12.09%
  QoQ % 10.56% -4.62% 2.11% -2.55% -6.46% -16.06% -
  Horiz. % 82.39% 74.52% 78.13% 76.52% 78.52% 83.94% 100.00%
EY 7.83 8.66 8.26 8.43 8.22 7.69 6.45 13.76%
  QoQ % -9.58% 4.84% -2.02% 2.55% 6.89% 19.22% -
  Horiz. % 121.40% 134.26% 128.06% 130.70% 127.44% 119.22% 100.00%
DY 4.13 4.56 4.25 4.33 4.17 4.15 3.56 10.38%
  QoQ % -9.43% 7.29% -1.85% 3.84% 0.48% 16.57% -
  Horiz. % 116.01% 128.09% 119.38% 121.63% 117.13% 116.57% 100.00%
P/NAPS 1.60 1.47 1.56 1.53 1.64 1.84 2.16 -18.09%
  QoQ % 8.84% -5.77% 1.96% -6.71% -10.87% -14.81% -
  Horiz. % 74.07% 68.06% 72.22% 70.83% 75.93% 85.19% 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
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers