Highlights

[LUXCHEM] QoQ TTM 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 -     2.24%    YoY -     -13.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 819,883 814,087 805,044 781,001 785,204 806,683 795,853 2.00%
  QoQ % 0.71% 1.12% 3.08% -0.54% -2.66% 1.36% -
  Horiz. % 103.02% 102.29% 101.15% 98.13% 98.66% 101.36% 100.00%
PBT 49,884 49,881 52,035 51,370 50,223 55,775 61,088 -12.65%
  QoQ % 0.01% -4.14% 1.29% 2.28% -9.95% -8.70% -
  Horiz. % 81.66% 81.65% 85.18% 84.09% 82.21% 91.30% 100.00%
Tax -12,138 -12,232 -13,824 -13,844 -13,427 -14,791 -16,006 -16.85%
  QoQ % 0.77% 11.52% 0.14% -3.11% 9.22% 7.59% -
  Horiz. % 75.83% 76.42% 86.37% 86.49% 83.89% 92.41% 100.00%
NP 37,746 37,649 38,211 37,526 36,796 40,984 45,082 -11.18%
  QoQ % 0.26% -1.47% 1.83% 1.98% -10.22% -9.09% -
  Horiz. % 83.73% 83.51% 84.76% 83.24% 81.62% 90.91% 100.00%
NP to SH 37,947 37,978 38,705 37,856 36,768 40,747 44,772 -10.45%
  QoQ % -0.08% -1.88% 2.24% 2.96% -9.77% -8.99% -
  Horiz. % 84.76% 84.83% 86.45% 84.55% 82.12% 91.01% 100.00%
Tax Rate 24.33 % 24.52 % 26.57 % 26.95 % 26.73 % 26.52 % 26.20 % -4.82%
  QoQ % -0.77% -7.72% -1.41% 0.82% 0.79% 1.22% -
  Horiz. % 92.86% 93.59% 101.41% 102.86% 102.02% 101.22% 100.00%
Total Cost 782,137 776,438 766,833 743,475 748,408 765,699 750,771 2.77%
  QoQ % 0.73% 1.25% 3.14% -0.66% -2.26% 1.99% -
  Horiz. % 104.18% 103.42% 102.14% 99.03% 99.69% 101.99% 100.00%
Net Worth 294,190 282,432 273,142 272,178 270,720 255,871 247,789 12.14%
  QoQ % 4.16% 3.40% 0.35% 0.54% 5.80% 3.26% -
  Horiz. % 118.73% 113.98% 110.23% 109.84% 109.25% 103.26% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 19,203 19,203 20,886 20,886 19,317 19,317 19,150 0.18%
  QoQ % 0.00% -8.06% 0.00% 8.12% 0.00% 0.87% -
  Horiz. % 100.28% 100.28% 109.06% 109.06% 100.87% 100.87% 100.00%
Div Payout % 50.61 % 50.57 % 53.96 % 55.17 % 52.54 % 47.41 % 42.77 % 11.89%
  QoQ % 0.08% -6.28% -2.19% 5.01% 10.82% 10.85% -
  Horiz. % 118.33% 118.24% 126.16% 128.99% 122.84% 110.85% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 294,190 282,432 273,142 272,178 270,720 255,871 247,789 12.14%
  QoQ % 4.16% 3.40% 0.35% 0.54% 5.80% 3.26% -
  Horiz. % 118.73% 113.98% 110.23% 109.84% 109.25% 103.26% 100.00%
NOSH 865,265 855,857 853,571 850,558 846,002 825,391 825,964 3.15%
  QoQ % 1.10% 0.27% 0.35% 0.54% 2.50% -0.07% -
  Horiz. % 104.76% 103.62% 103.34% 102.98% 102.43% 99.93% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.60 % 4.62 % 4.75 % 4.80 % 4.69 % 5.08 % 5.66 % -12.92%
  QoQ % -0.43% -2.74% -1.04% 2.35% -7.68% -10.25% -
  Horiz. % 81.27% 81.63% 83.92% 84.81% 82.86% 89.75% 100.00%
ROE 12.90 % 13.45 % 14.17 % 13.91 % 13.58 % 15.92 % 18.07 % -20.14%
  QoQ % -4.09% -5.08% 1.87% 2.43% -14.70% -11.90% -
  Horiz. % 71.39% 74.43% 78.42% 76.98% 75.15% 88.10% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 94.76 95.12 94.31 91.82 92.81 97.73 96.35 -1.10%
  QoQ % -0.38% 0.86% 2.71% -1.07% -5.03% 1.43% -
  Horiz. % 98.35% 98.72% 97.88% 95.30% 96.33% 101.43% 100.00%
EPS 4.39 4.44 4.53 4.45 4.35 4.94 5.42 -13.12%
  QoQ % -1.13% -1.99% 1.80% 2.30% -11.94% -8.86% -
  Horiz. % 81.00% 81.92% 83.58% 82.10% 80.26% 91.14% 100.00%
DPS 2.25 2.25 2.45 2.46 2.28 2.34 2.32 -2.02%
  QoQ % 0.00% -8.16% -0.41% 7.89% -2.56% 0.86% -
  Horiz. % 96.98% 96.98% 105.60% 106.03% 98.28% 100.86% 100.00%
NAPS 0.3400 0.3300 0.3200 0.3200 0.3200 0.3100 0.3000 8.71%
  QoQ % 3.03% 3.13% 0.00% 0.00% 3.23% 3.33% -
  Horiz. % 113.33% 110.00% 106.67% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 93.55 92.89 91.86 89.11 89.59 92.04 90.81 2.00%
  QoQ % 0.71% 1.12% 3.09% -0.54% -2.66% 1.35% -
  Horiz. % 103.02% 102.29% 101.16% 98.13% 98.66% 101.35% 100.00%
EPS 4.33 4.33 4.42 4.32 4.20 4.65 5.11 -10.46%
  QoQ % 0.00% -2.04% 2.31% 2.86% -9.68% -9.00% -
  Horiz. % 84.74% 84.74% 86.50% 84.54% 82.19% 91.00% 100.00%
DPS 2.19 2.19 2.38 2.38 2.20 2.20 2.19 -
  QoQ % 0.00% -7.98% 0.00% 8.18% 0.00% 0.46% -
  Horiz. % 100.00% 100.00% 108.68% 108.68% 100.46% 100.46% 100.00%
NAPS 0.3357 0.3223 0.3117 0.3106 0.3089 0.2919 0.2827 12.15%
  QoQ % 4.16% 3.40% 0.35% 0.55% 5.82% 3.25% -
  Horiz. % 118.75% 114.01% 110.26% 109.87% 109.27% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5200 0.5200 0.6250 0.6250 0.6250 0.7550 0.8150 -
P/RPS 0.55 0.55 0.66 0.68 0.67 0.77 0.85 -25.21%
  QoQ % 0.00% -16.67% -2.94% 1.49% -12.99% -9.41% -
  Horiz. % 64.71% 64.71% 77.65% 80.00% 78.82% 90.59% 100.00%
P/EPS 11.86 11.72 13.78 14.04 14.38 15.29 15.04 -14.66%
  QoQ % 1.19% -14.95% -1.85% -2.36% -5.95% 1.66% -
  Horiz. % 78.86% 77.93% 91.62% 93.35% 95.61% 101.66% 100.00%
EY 8.43 8.53 7.26 7.12 6.95 6.54 6.65 17.15%
  QoQ % -1.17% 17.49% 1.97% 2.45% 6.27% -1.65% -
  Horiz. % 126.77% 128.27% 109.17% 107.07% 104.51% 98.35% 100.00%
DY 4.33 4.33 3.92 3.93 3.65 3.10 2.84 32.50%
  QoQ % 0.00% 10.46% -0.25% 7.67% 17.74% 9.15% -
  Horiz. % 152.46% 152.46% 138.03% 138.38% 128.52% 109.15% 100.00%
P/NAPS 1.53 1.58 1.95 1.95 1.95 2.44 2.72 -31.88%
  QoQ % -3.16% -18.97% 0.00% 0.00% -20.08% -10.29% -
  Horiz. % 56.25% 58.09% 71.69% 71.69% 71.69% 89.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 14/02/18 24/10/17 -
Price 0.5100 0.5400 0.5900 0.6900 0.6000 0.7300 0.8050 -
P/RPS 0.54 0.57 0.63 0.75 0.65 0.75 0.84 -25.53%
  QoQ % -5.26% -9.52% -16.00% 15.38% -13.33% -10.71% -
  Horiz. % 64.29% 67.86% 75.00% 89.29% 77.38% 89.29% 100.00%
P/EPS 11.63 12.17 13.01 15.50 13.81 14.79 14.85 -15.05%
  QoQ % -4.44% -6.46% -16.06% 12.24% -6.63% -0.40% -
  Horiz. % 78.32% 81.95% 87.61% 104.38% 93.00% 99.60% 100.00%
EY 8.60 8.22 7.69 6.45 7.24 6.76 6.73 17.78%
  QoQ % 4.62% 6.89% 19.22% -10.91% 7.10% 0.45% -
  Horiz. % 127.79% 122.14% 114.26% 95.84% 107.58% 100.45% 100.00%
DY 4.41 4.17 4.15 3.56 3.81 3.21 2.88 32.89%
  QoQ % 5.76% 0.48% 16.57% -6.56% 18.69% 11.46% -
  Horiz. % 153.12% 144.79% 144.10% 123.61% 132.29% 111.46% 100.00%
P/NAPS 1.50 1.64 1.84 2.16 1.88 2.35 2.68 -32.11%
  QoQ % -8.54% -10.87% -14.81% 14.89% -20.00% -12.31% -
  Horiz. % 55.97% 61.19% 68.66% 80.60% 70.15% 87.69% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers