Highlights

[LUXCHEM] QoQ TTM Result on 2019-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -0.08%    YoY -     3.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 784,571 809,360 819,883 814,087 805,044 781,001 785,204 -0.05%
  QoQ % -3.06% -1.28% 0.71% 1.12% 3.08% -0.54% -
  Horiz. % 99.92% 103.08% 104.42% 103.68% 102.53% 99.46% 100.00%
PBT 48,555 50,197 49,884 49,881 52,035 51,370 50,223 -2.22%
  QoQ % -3.27% 0.63% 0.01% -4.14% 1.29% 2.28% -
  Horiz. % 96.68% 99.95% 99.33% 99.32% 103.61% 102.28% 100.00%
Tax -12,273 -12,366 -12,138 -12,232 -13,824 -13,844 -13,427 -5.81%
  QoQ % 0.75% -1.88% 0.77% 11.52% 0.14% -3.11% -
  Horiz. % 91.41% 92.10% 90.40% 91.10% 102.96% 103.11% 100.00%
NP 36,282 37,831 37,746 37,649 38,211 37,526 36,796 -0.93%
  QoQ % -4.09% 0.23% 0.26% -1.47% 1.83% 1.98% -
  Horiz. % 98.60% 102.81% 102.58% 102.32% 103.85% 101.98% 100.00%
NP to SH 36,840 38,095 37,947 37,978 38,705 37,856 36,768 0.13%
  QoQ % -3.29% 0.39% -0.08% -1.88% 2.24% 2.96% -
  Horiz. % 100.20% 103.61% 103.21% 103.29% 105.27% 102.96% 100.00%
Tax Rate 25.28 % 24.63 % 24.33 % 24.52 % 26.57 % 26.95 % 26.73 % -3.65%
  QoQ % 2.64% 1.23% -0.77% -7.72% -1.41% 0.82% -
  Horiz. % 94.58% 92.14% 91.02% 91.73% 99.40% 100.82% 100.00%
Total Cost 748,289 771,529 782,137 776,438 766,833 743,475 748,408 -0.01%
  QoQ % -3.01% -1.36% 0.73% 1.25% 3.14% -0.66% -
  Horiz. % 99.98% 103.09% 104.51% 103.75% 102.46% 99.34% 100.00%
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,402 19,402 19,203 19,203 20,886 20,886 19,317 0.29%
  QoQ % 0.00% 1.04% 0.00% -8.06% 0.00% 8.12% -
  Horiz. % 100.44% 100.44% 99.41% 99.41% 108.12% 108.12% 100.00%
Div Payout % 52.67 % 50.93 % 50.61 % 50.57 % 53.96 % 55.17 % 52.54 % 0.16%
  QoQ % 3.42% 0.63% 0.08% -6.28% -2.19% 5.01% -
  Horiz. % 100.25% 96.94% 96.33% 96.25% 102.70% 105.01% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 289,422 295,951 294,190 282,432 273,142 272,178 270,720 4.55%
  QoQ % -2.21% 0.60% 4.16% 3.40% 0.35% 0.54% -
  Horiz. % 106.91% 109.32% 108.67% 104.33% 100.89% 100.54% 100.00%
NOSH 877,037 870,445 865,265 855,857 853,571 850,558 846,002 2.43%
  QoQ % 0.76% 0.60% 1.10% 0.27% 0.35% 0.54% -
  Horiz. % 103.67% 102.89% 102.28% 101.16% 100.89% 100.54% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.62 % 4.67 % 4.60 % 4.62 % 4.75 % 4.80 % 4.69 % -1.00%
  QoQ % -1.07% 1.52% -0.43% -2.74% -1.04% 2.35% -
  Horiz. % 98.51% 99.57% 98.08% 98.51% 101.28% 102.35% 100.00%
ROE 12.73 % 12.87 % 12.90 % 13.45 % 14.17 % 13.91 % 13.58 % -4.21%
  QoQ % -1.09% -0.23% -4.09% -5.08% 1.87% 2.43% -
  Horiz. % 93.74% 94.77% 94.99% 99.04% 104.34% 102.43% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.46 92.98 94.76 95.12 94.31 91.82 92.81 -2.42%
  QoQ % -3.79% -1.88% -0.38% 0.86% 2.71% -1.07% -
  Horiz. % 96.39% 100.18% 102.10% 102.49% 101.62% 98.93% 100.00%
EPS 4.20 4.38 4.39 4.44 4.53 4.45 4.35 -2.31%
  QoQ % -4.11% -0.23% -1.13% -1.99% 1.80% 2.30% -
  Horiz. % 96.55% 100.69% 100.92% 102.07% 104.14% 102.30% 100.00%
DPS 2.21 2.25 2.25 2.25 2.45 2.46 2.28 -2.06%
  QoQ % -1.78% 0.00% 0.00% -8.16% -0.41% 7.89% -
  Horiz. % 96.93% 98.68% 98.68% 98.68% 107.46% 107.89% 100.00%
NAPS 0.3300 0.3400 0.3400 0.3300 0.3200 0.3200 0.3200 2.07%
  QoQ % -2.94% 0.00% 3.03% 3.13% 0.00% 0.00% -
  Horiz. % 103.13% 106.25% 106.25% 103.13% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 87.58 90.35 91.52 90.88 89.87 87.18 87.65 -0.05%
  QoQ % -3.07% -1.28% 0.70% 1.12% 3.09% -0.54% -
  Horiz. % 99.92% 103.08% 104.42% 103.69% 102.53% 99.46% 100.00%
EPS 4.11 4.25 4.24 4.24 4.32 4.23 4.10 0.16%
  QoQ % -3.29% 0.24% 0.00% -1.85% 2.13% 3.17% -
  Horiz. % 100.24% 103.66% 103.41% 103.41% 105.37% 103.17% 100.00%
DPS 2.17 2.17 2.14 2.14 2.33 2.33 2.16 0.31%
  QoQ % 0.00% 1.40% 0.00% -8.15% 0.00% 7.87% -
  Horiz. % 100.46% 100.46% 99.07% 99.07% 107.87% 107.87% 100.00%
NAPS 0.3231 0.3304 0.3284 0.3153 0.3049 0.3038 0.3022 4.55%
  QoQ % -2.21% 0.61% 4.15% 3.41% 0.36% 0.53% -
  Horiz. % 106.92% 109.33% 108.67% 104.33% 100.89% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4800 0.5150 0.5200 0.5200 0.6250 0.6250 0.6250 -
P/RPS 0.54 0.55 0.55 0.55 0.66 0.68 0.67 -13.38%
  QoQ % -1.82% 0.00% 0.00% -16.67% -2.94% 1.49% -
  Horiz. % 80.60% 82.09% 82.09% 82.09% 98.51% 101.49% 100.00%
P/EPS 11.43 11.77 11.86 11.72 13.78 14.04 14.38 -14.18%
  QoQ % -2.89% -0.76% 1.19% -14.95% -1.85% -2.36% -
  Horiz. % 79.49% 81.85% 82.48% 81.50% 95.83% 97.64% 100.00%
EY 8.75 8.50 8.43 8.53 7.26 7.12 6.95 16.58%
  QoQ % 2.94% 0.83% -1.17% 17.49% 1.97% 2.45% -
  Horiz. % 125.90% 122.30% 121.29% 122.73% 104.46% 102.45% 100.00%
DY 4.61 4.37 4.33 4.33 3.92 3.93 3.65 16.83%
  QoQ % 5.49% 0.92% 0.00% 10.46% -0.25% 7.67% -
  Horiz. % 126.30% 119.73% 118.63% 118.63% 107.40% 107.67% 100.00%
P/NAPS 1.45 1.51 1.53 1.58 1.95 1.95 1.95 -17.91%
  QoQ % -3.97% -1.31% -3.16% -18.97% 0.00% 0.00% -
  Horiz. % 74.36% 77.44% 78.46% 81.03% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 29/07/19 30/04/19 15/02/19 25/10/18 26/07/18 30/04/18 -
Price 0.4850 0.5300 0.5200 0.5400 0.5900 0.6900 0.6000 -
P/RPS 0.54 0.57 0.55 0.57 0.63 0.75 0.65 -11.62%
  QoQ % -5.26% 3.64% -3.51% -9.52% -16.00% 15.38% -
  Horiz. % 83.08% 87.69% 84.62% 87.69% 96.92% 115.38% 100.00%
P/EPS 11.55 12.11 11.86 12.17 13.01 15.50 13.81 -11.22%
  QoQ % -4.62% 2.11% -2.55% -6.46% -16.06% 12.24% -
  Horiz. % 83.64% 87.69% 85.88% 88.12% 94.21% 112.24% 100.00%
EY 8.66 8.26 8.43 8.22 7.69 6.45 7.24 12.67%
  QoQ % 4.84% -2.02% 2.55% 6.89% 19.22% -10.91% -
  Horiz. % 119.61% 114.09% 116.44% 113.54% 106.22% 89.09% 100.00%
DY 4.56 4.25 4.33 4.17 4.15 3.56 3.81 12.71%
  QoQ % 7.29% -1.85% 3.84% 0.48% 16.57% -6.56% -
  Horiz. % 119.69% 111.55% 113.65% 109.45% 108.92% 93.44% 100.00%
P/NAPS 1.47 1.56 1.53 1.64 1.84 2.16 1.88 -15.11%
  QoQ % -5.77% 1.96% -6.71% -10.87% -14.81% 14.89% -
  Horiz. % 78.19% 82.98% 81.38% 87.23% 97.87% 114.89% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers