Highlights

[LUXCHEM] QoQ TTM 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 -     -8.99%    YoY -     -6.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 805,044 781,001 785,204 806,683 795,853 786,977 759,712 3.94%
  QoQ % 3.08% -0.54% -2.66% 1.36% 1.13% 3.59% -
  Horiz. % 105.97% 102.80% 103.36% 106.18% 104.76% 103.59% 100.00%
PBT 52,035 51,370 50,223 55,775 61,088 62,194 67,901 -16.24%
  QoQ % 1.29% 2.28% -9.95% -8.70% -1.78% -8.40% -
  Horiz. % 76.63% 75.65% 73.97% 82.14% 89.97% 91.60% 100.00%
Tax -13,824 -13,844 -13,427 -14,791 -16,006 -16,189 -17,505 -14.55%
  QoQ % 0.14% -3.11% 9.22% 7.59% 1.13% 7.52% -
  Horiz. % 78.97% 79.09% 76.70% 84.50% 91.44% 92.48% 100.00%
NP 38,211 37,526 36,796 40,984 45,082 46,005 50,396 -16.84%
  QoQ % 1.83% 1.98% -10.22% -9.09% -2.01% -8.71% -
  Horiz. % 75.82% 74.46% 73.01% 81.32% 89.46% 91.29% 100.00%
NP to SH 38,705 37,856 36,768 40,747 44,772 45,739 50,106 -15.80%
  QoQ % 2.24% 2.96% -9.77% -8.99% -2.11% -8.72% -
  Horiz. % 77.25% 75.55% 73.38% 81.32% 89.35% 91.28% 100.00%
Tax Rate 26.57 % 26.95 % 26.73 % 26.52 % 26.20 % 26.03 % 25.78 % 2.03%
  QoQ % -1.41% 0.82% 0.79% 1.22% 0.65% 0.97% -
  Horiz. % 103.06% 104.54% 103.69% 102.87% 101.63% 100.97% 100.00%
Total Cost 766,833 743,475 748,408 765,699 750,771 740,972 709,316 5.33%
  QoQ % 3.14% -0.66% -2.26% 1.99% 1.32% 4.46% -
  Horiz. % 108.11% 104.82% 105.51% 107.95% 105.84% 104.46% 100.00%
Net Worth 273,142 272,178 270,720 255,871 247,789 246,946 0 -
  QoQ % 0.35% 0.54% 5.80% 3.26% 0.34% 0.00% -
  Horiz. % 110.61% 110.22% 109.63% 103.61% 100.34% 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 20,886 20,886 19,317 19,317 19,150 19,150 18,917 6.82%
  QoQ % 0.00% 8.12% 0.00% 0.87% 0.00% 1.23% -
  Horiz. % 110.41% 110.41% 102.11% 102.11% 101.23% 101.23% 100.00%
Div Payout % 53.96 % 55.17 % 52.54 % 47.41 % 42.77 % 41.87 % 37.76 % 26.84%
  QoQ % -2.19% 5.01% 10.82% 10.85% 2.15% 10.88% -
  Horiz. % 142.90% 146.11% 139.14% 125.56% 113.27% 110.88% 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 0 -
  QoQ % 0.35% 0.54% 5.80% 3.26% 0.34% 0.00% -
  Horiz. % 110.61% 110.22% 109.63% 103.61% 100.34% 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 4.75 % 4.80 % 4.69 % 5.08 % 5.66 % 5.85 % 6.63 % -19.92%
  QoQ % -1.04% 2.35% -7.68% -10.25% -3.25% -11.76% -
  Horiz. % 71.64% 72.40% 70.74% 76.62% 85.37% 88.24% 100.00%
ROE 14.17 % 13.91 % 13.58 % 15.92 % 18.07 % 18.52 % - % -
  QoQ % 1.87% 2.43% -14.70% -11.90% -2.43% 0.00% -
  Horiz. % 76.51% 75.11% 73.33% 85.96% 97.57% 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 94.31 91.82 92.81 97.73 96.35 283.63 275.77 -51.06%
  QoQ % 2.71% -1.07% -5.03% 1.43% -66.03% 2.85% -
  Horiz. % 34.20% 33.30% 33.65% 35.44% 34.94% 102.85% 100.00%
EPS 4.53 4.45 4.35 4.94 5.42 16.48 18.19 -60.38%
  QoQ % 1.80% 2.30% -11.94% -8.86% -67.11% -9.40% -
  Horiz. % 24.90% 24.46% 23.91% 27.16% 29.80% 90.60% 100.00%
DPS 2.45 2.46 2.28 2.34 2.32 6.90 6.87 -49.68%
  QoQ % -0.41% 7.89% -2.56% 0.86% -66.38% 0.44% -
  Horiz. % 35.66% 35.81% 33.19% 34.06% 33.77% 100.44% 100.00%
NAPS 0.3200 0.3200 0.3200 0.3100 0.3000 0.8900 0.0000 -
  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% -
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 89.95 87.26 87.73 90.13 88.92 87.93 84.88 3.94%
  QoQ % 3.08% -0.54% -2.66% 1.36% 1.13% 3.59% -
  Horiz. % 105.97% 102.80% 103.36% 106.19% 104.76% 103.59% 100.00%
EPS 4.32 4.23 4.11 4.55 5.00 5.11 5.60 -15.87%
  QoQ % 2.13% 2.92% -9.67% -9.00% -2.15% -8.75% -
  Horiz. % 77.14% 75.54% 73.39% 81.25% 89.29% 91.25% 100.00%
DPS 2.33 2.33 2.16 2.16 2.14 2.14 2.11 6.83%
  QoQ % 0.00% 7.87% 0.00% 0.93% 0.00% 1.42% -
  Horiz. % 110.43% 110.43% 102.37% 102.37% 101.42% 101.42% 100.00%
NAPS 0.3052 0.3041 0.3025 0.2859 0.2769 0.2759 0.0000 -
  QoQ % 0.36% 0.53% 5.81% 3.25% 0.36% 0.00% -
  Horiz. % 110.62% 110.22% 109.64% 103.62% 100.36% 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 0.66 0.68 0.67 0.77 0.85 0.74 0.57 10.26%
  QoQ % -2.94% 1.49% -12.99% -9.41% 14.86% 29.82% -
  Horiz. % 115.79% 119.30% 117.54% 135.09% 149.12% 129.82% 100.00%
P/EPS 13.78 14.04 14.38 15.29 15.04 12.68 8.69 35.95%
  QoQ % -1.85% -2.36% -5.95% 1.66% 18.61% 45.91% -
  Horiz. % 158.57% 161.57% 165.48% 175.95% 173.07% 145.91% 100.00%
EY 7.26 7.12 6.95 6.54 6.65 7.89 11.51 -26.43%
  QoQ % 1.97% 2.45% 6.27% -1.65% -15.72% -31.45% -
  Horiz. % 63.08% 61.86% 60.38% 56.82% 57.78% 68.55% 100.00%
DY 3.92 3.93 3.65 3.10 2.84 3.30 4.35 -6.70%
  QoQ % -0.25% 7.67% 17.74% 9.15% -13.94% -24.14% -
  Horiz. % 90.11% 90.34% 83.91% 71.26% 65.29% 75.86% 100.00%
P/NAPS 1.95 1.95 1.95 2.44 2.72 2.35 0.00 -
  QoQ % 0.00% 0.00% -20.08% -10.29% 15.74% 0.00% -
  Horiz. % 82.98% 82.98% 82.98% 103.83% 115.74% 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 0.6000 0.7300 0.8050 2.0900 1.7900 -
P/RPS 0.63 0.75 0.65 0.75 0.84 0.74 0.65 -2.06%
  QoQ % -16.00% 15.38% -13.33% -10.71% 13.51% 13.85% -
  Horiz. % 96.92% 115.38% 100.00% 115.38% 129.23% 113.85% 100.00%
P/EPS 13.01 15.50 13.81 14.79 14.85 12.68 9.84 20.44%
  QoQ % -16.06% 12.24% -6.63% -0.40% 17.11% 28.86% -
  Horiz. % 132.22% 157.52% 140.35% 150.30% 150.91% 128.86% 100.00%
EY 7.69 6.45 7.24 6.76 6.73 7.89 10.16 -16.93%
  QoQ % 19.22% -10.91% 7.10% 0.45% -14.70% -22.34% -
  Horiz. % 75.69% 63.48% 71.26% 66.54% 66.24% 77.66% 100.00%
DY 4.15 3.56 3.81 3.21 2.88 3.30 3.84 5.31%
  QoQ % 16.57% -6.56% 18.69% 11.46% -12.73% -14.06% -
  Horiz. % 108.07% 92.71% 99.22% 83.59% 75.00% 85.94% 100.00%
P/NAPS 1.84 2.16 1.88 2.35 2.68 2.35 0.00 -
  QoQ % -14.81% 14.89% -20.00% -12.31% 14.04% 0.00% -
  Horiz. % 78.30% 91.91% 80.00% 100.00% 114.04% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers