Highlights

[LUXCHEM] QoQ TTM Result on 2017-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -2.11%    YoY -     -1.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 781,001 785,204 806,683 795,853 786,977 759,712 701,550 7.44%
  QoQ % -0.54% -2.66% 1.36% 1.13% 3.59% 8.29% -
  Horiz. % 111.33% 111.92% 114.99% 113.44% 112.18% 108.29% 100.00%
PBT 51,370 50,223 55,775 61,088 62,194 67,901 59,079 -8.92%
  QoQ % 2.28% -9.95% -8.70% -1.78% -8.40% 14.93% -
  Horiz. % 86.95% 85.01% 94.41% 103.40% 105.27% 114.93% 100.00%
Tax -13,844 -13,427 -14,791 -16,006 -16,189 -17,505 -15,394 -6.85%
  QoQ % -3.11% 9.22% 7.59% 1.13% 7.52% -13.71% -
  Horiz. % 89.93% 87.22% 96.08% 103.98% 105.16% 113.71% 100.00%
NP 37,526 36,796 40,984 45,082 46,005 50,396 43,685 -9.66%
  QoQ % 1.98% -10.22% -9.09% -2.01% -8.71% 15.36% -
  Horiz. % 85.90% 84.23% 93.82% 103.20% 105.31% 115.36% 100.00%
NP to SH 37,856 36,768 40,747 44,772 45,739 50,106 43,499 -8.87%
  QoQ % 2.96% -9.77% -8.99% -2.11% -8.72% 15.19% -
  Horiz. % 87.03% 84.53% 93.67% 102.93% 105.15% 115.19% 100.00%
Tax Rate 26.95 % 26.73 % 26.52 % 26.20 % 26.03 % 25.78 % 26.06 % 2.27%
  QoQ % 0.82% 0.79% 1.22% 0.65% 0.97% -1.07% -
  Horiz. % 103.42% 102.57% 101.77% 100.54% 99.88% 98.93% 100.00%
Total Cost 743,475 748,408 765,699 750,771 740,972 709,316 657,865 8.52%
  QoQ % -0.66% -2.26% 1.99% 1.32% 4.46% 7.82% -
  Horiz. % 113.01% 113.76% 116.39% 114.12% 112.63% 107.82% 100.00%
Net Worth 272,178 270,720 255,871 247,789 246,946 0 75,999 134.63%
  QoQ % 0.54% 5.80% 3.26% 0.34% 0.00% 0.00% -
  Horiz. % 358.13% 356.22% 336.68% 326.04% 324.93% 0.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 20,886 19,317 19,317 19,150 19,150 18,917 18,917 6.84%
  QoQ % 8.12% 0.00% 0.87% 0.00% 1.23% 0.00% -
  Horiz. % 110.41% 102.11% 102.11% 101.23% 101.23% 100.00% 100.00%
Div Payout % 55.17 % 52.54 % 47.41 % 42.77 % 41.87 % 37.76 % 43.49 % 17.24%
  QoQ % 5.01% 10.82% 10.85% 2.15% 10.88% -13.18% -
  Horiz. % 126.86% 120.81% 109.01% 98.34% 96.28% 86.82% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 272,178 270,720 255,871 247,789 246,946 0 75,999 134.63%
  QoQ % 0.54% 5.80% 3.26% 0.34% 0.00% 0.00% -
  Horiz. % 358.13% 356.22% 336.68% 326.04% 324.93% 0.00% 100.00%
NOSH 850,558 846,002 825,391 825,964 277,467 275,485 271,425 114.59%
  QoQ % 0.54% 2.50% -0.07% 197.68% 0.72% 1.50% -
  Horiz. % 313.37% 311.69% 304.09% 304.31% 102.23% 101.50% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.80 % 4.69 % 5.08 % 5.66 % 5.85 % 6.63 % 6.23 % -16.00%
  QoQ % 2.35% -7.68% -10.25% -3.25% -11.76% 6.42% -
  Horiz. % 77.05% 75.28% 81.54% 90.85% 93.90% 106.42% 100.00%
ROE 13.91 % 13.58 % 15.92 % 18.07 % 18.52 % - % 57.24 % -61.16%
  QoQ % 2.43% -14.70% -11.90% -2.43% 0.00% 0.00% -
  Horiz. % 24.30% 23.72% 27.81% 31.57% 32.35% 0.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 91.82 92.81 97.73 96.35 283.63 275.77 258.47 -49.94%
  QoQ % -1.07% -5.03% 1.43% -66.03% 2.85% 6.69% -
  Horiz. % 35.52% 35.91% 37.81% 37.28% 109.73% 106.69% 100.00%
EPS 4.45 4.35 4.94 5.42 16.48 18.19 16.03 -57.54%
  QoQ % 2.30% -11.94% -8.86% -67.11% -9.40% 13.47% -
  Horiz. % 27.76% 27.14% 30.82% 33.81% 102.81% 113.47% 100.00%
DPS 2.46 2.28 2.34 2.32 6.90 6.87 6.97 -50.15%
  QoQ % 7.89% -2.56% 0.86% -66.38% 0.44% -1.43% -
  Horiz. % 35.29% 32.71% 33.57% 33.29% 99.00% 98.57% 100.00%
NAPS 0.3200 0.3200 0.3100 0.3000 0.8900 0.0000 0.2800 9.34%
  QoQ % 0.00% 3.23% 3.33% -66.29% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 110.71% 107.14% 317.86% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 89.11 89.59 92.04 90.81 89.79 86.68 80.05 7.43%
  QoQ % -0.54% -2.66% 1.35% 1.14% 3.59% 8.28% -
  Horiz. % 111.32% 111.92% 114.98% 113.44% 112.17% 108.28% 100.00%
EPS 4.32 4.20 4.65 5.11 5.22 5.72 4.96 -8.82%
  QoQ % 2.86% -9.68% -9.00% -2.11% -8.74% 15.32% -
  Horiz. % 87.10% 84.68% 93.75% 103.02% 105.24% 115.32% 100.00%
DPS 2.38 2.20 2.20 2.19 2.19 2.16 2.16 6.70%
  QoQ % 8.18% 0.00% 0.46% 0.00% 1.39% 0.00% -
  Horiz. % 110.19% 101.85% 101.85% 101.39% 101.39% 100.00% 100.00%
NAPS 0.3106 0.3089 0.2919 0.2827 0.2818 0.0000 0.0867 134.68%
  QoQ % 0.55% 5.82% 3.25% 0.32% 0.00% 0.00% -
  Horiz. % 358.25% 356.29% 336.68% 326.07% 325.03% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6250 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 -
P/RPS 0.68 0.67 0.77 0.85 0.74 0.57 0.57 12.52%
  QoQ % 1.49% -12.99% -9.41% 14.86% 29.82% 0.00% -
  Horiz. % 119.30% 117.54% 135.09% 149.12% 129.82% 100.00% 100.00%
P/EPS 14.04 14.38 15.29 15.04 12.68 8.69 9.17 32.94%
  QoQ % -2.36% -5.95% 1.66% 18.61% 45.91% -5.23% -
  Horiz. % 153.11% 156.82% 166.74% 164.01% 138.28% 94.77% 100.00%
EY 7.12 6.95 6.54 6.65 7.89 11.51 10.90 -24.77%
  QoQ % 2.45% 6.27% -1.65% -15.72% -31.45% 5.60% -
  Horiz. % 65.32% 63.76% 60.00% 61.01% 72.39% 105.60% 100.00%
DY 3.93 3.65 3.10 2.84 3.30 4.35 4.74 -11.77%
  QoQ % 7.67% 17.74% 9.15% -13.94% -24.14% -8.23% -
  Horiz. % 82.91% 77.00% 65.40% 59.92% 69.62% 91.77% 100.00%
P/NAPS 1.95 1.95 2.44 2.72 2.35 0.00 5.25 -48.42%
  QoQ % 0.00% -20.08% -10.29% 15.74% 0.00% 0.00% -
  Horiz. % 37.14% 37.14% 46.48% 51.81% 44.76% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 -
Price 0.6900 0.6000 0.7300 0.8050 2.0900 1.7900 1.6100 -
P/RPS 0.75 0.65 0.75 0.84 0.74 0.65 0.62 13.57%
  QoQ % 15.38% -13.33% -10.71% 13.51% 13.85% 4.84% -
  Horiz. % 120.97% 104.84% 120.97% 135.48% 119.35% 104.84% 100.00%
P/EPS 15.50 13.81 14.79 14.85 12.68 9.84 10.05 33.59%
  QoQ % 12.24% -6.63% -0.40% 17.11% 28.86% -2.09% -
  Horiz. % 154.23% 137.41% 147.16% 147.76% 126.17% 97.91% 100.00%
EY 6.45 7.24 6.76 6.73 7.89 10.16 9.95 -25.16%
  QoQ % -10.91% 7.10% 0.45% -14.70% -22.34% 2.11% -
  Horiz. % 64.82% 72.76% 67.94% 67.64% 79.30% 102.11% 100.00%
DY 3.56 3.81 3.21 2.88 3.30 3.84 4.33 -12.27%
  QoQ % -6.56% 18.69% 11.46% -12.73% -14.06% -11.32% -
  Horiz. % 82.22% 87.99% 74.13% 66.51% 76.21% 88.68% 100.00%
P/NAPS 2.16 1.88 2.35 2.68 2.35 0.00 5.75 -48.03%
  QoQ % 14.89% -20.00% -12.31% 14.04% 0.00% 0.00% -
  Horiz. % 37.57% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers