Highlights

[LUXCHEM] YoY Annual (Unaudited) 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 YoY -     -6.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 765,480 814,086 806,683 701,549 686,754 603,522 524,937 6.49%
  YoY % -5.97% 0.92% 14.99% 2.15% 13.79% 14.97% -
  Horiz. % 145.82% 155.08% 153.67% 133.64% 130.83% 114.97% 100.00%
PBT 50,122 49,880 55,774 59,078 54,397 29,578 26,170 11.43%
  YoY % 0.49% -10.57% -5.59% 8.61% 83.91% 13.02% -
  Horiz. % 191.52% 190.60% 213.12% 225.75% 207.86% 113.02% 100.00%
Tax -13,166 -12,231 -14,790 -15,392 -14,802 -7,747 -6,776 11.70%
  YoY % -7.64% 17.30% 3.91% -3.99% -91.07% -14.33% -
  Horiz. % 194.30% 180.50% 218.27% 227.15% 218.45% 114.33% 100.00%
NP 36,956 37,649 40,984 43,686 39,595 21,831 19,394 11.34%
  YoY % -1.84% -8.14% -6.19% 10.33% 81.37% 12.57% -
  Horiz. % 190.55% 194.13% 211.32% 225.26% 204.16% 112.57% 100.00%
NP to SH 37,645 37,977 40,747 43,499 39,735 21,961 19,648 11.44%
  YoY % -0.87% -6.80% -6.33% 9.47% 80.93% 11.77% -
  Horiz. % 191.60% 193.29% 207.38% 221.39% 202.23% 111.77% 100.00%
Tax Rate 26.27 % 24.52 % 26.52 % 26.05 % 27.21 % 26.19 % 25.89 % 0.24%
  YoY % 7.14% -7.54% 1.80% -4.26% 3.89% 1.16% -
  Horiz. % 101.47% 94.71% 102.43% 100.62% 105.10% 101.16% 100.00%
Total Cost 728,524 776,437 765,699 657,863 647,159 581,691 505,543 6.28%
  YoY % -6.17% 1.40% 16.39% 1.65% 11.25% 15.06% -
  Horiz. % 144.11% 153.58% 151.46% 130.13% 128.01% 115.06% 100.00%
Net Worth 299,833 282,432 256,218 76,042 191,822 156,063 144,321 12.95%
  YoY % 6.16% 10.23% 236.94% -60.36% 22.91% 8.14% -
  Horiz. % 207.75% 195.70% 177.53% 52.69% 132.91% 108.14% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,841 19,256 33,060 19,010 17,080 15,606 10,401 11.36%
  YoY % 3.04% -41.75% 73.91% 11.30% 9.44% 50.04% -
  Horiz. % 190.76% 185.13% 317.84% 182.77% 164.21% 150.04% 100.00%
Div Payout % 52.71 % 50.71 % 81.14 % 43.70 % 42.98 % 71.06 % 52.94 % -0.07%
  YoY % 3.94% -37.50% 85.68% 1.68% -39.52% 34.23% -
  Horiz. % 99.57% 95.79% 153.27% 82.55% 81.19% 134.23% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 299,833 282,432 256,218 76,042 191,822 156,063 144,321 12.95%
  YoY % 6.16% 10.23% 236.94% -60.36% 22.91% 8.14% -
  Horiz. % 207.75% 195.70% 177.53% 52.69% 132.91% 108.14% 100.00%
NOSH 881,864 855,857 826,511 271,579 262,769 260,106 130,019 37.56%
  YoY % 3.04% 3.55% 204.34% 3.35% 1.02% 100.05% -
  Horiz. % 678.25% 658.25% 635.68% 208.88% 202.10% 200.05% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.83 % 4.62 % 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.59%
  YoY % 4.55% -9.06% -18.46% 7.97% 59.39% -1.90% -
  Horiz. % 130.89% 125.20% 137.67% 168.83% 156.37% 98.10% 100.00%
ROE 12.56 % 13.45 % 15.90 % 57.20 % 20.71 % 14.07 % 13.61 % -1.33%
  YoY % -6.62% -15.41% -72.20% 176.20% 47.19% 3.38% -
  Horiz. % 92.29% 98.82% 116.83% 420.28% 152.17% 103.38% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 86.80 95.12 97.60 258.32 261.35 232.03 403.74 -22.59%
  YoY % -8.75% -2.54% -62.22% -1.16% 12.64% -42.53% -
  Horiz. % 21.50% 23.56% 24.17% 63.98% 64.73% 57.47% 100.00%
EPS 4.27 4.44 4.93 5.34 15.12 8.45 7.56 -9.08%
  YoY % -3.83% -9.94% -7.68% -64.68% 78.93% 11.77% -
  Horiz. % 56.48% 58.73% 65.21% 70.63% 200.00% 111.77% 100.00%
DPS 2.25 2.25 4.00 7.00 6.50 6.00 8.00 -19.05%
  YoY % 0.00% -43.75% -42.86% 7.69% 8.33% -25.00% -
  Horiz. % 28.12% 28.12% 50.00% 87.50% 81.25% 75.00% 100.00%
NAPS 0.3400 0.3300 0.3100 0.2800 0.7300 0.6000 1.1100 -17.89%
  YoY % 3.03% 6.45% 10.71% -61.64% 21.67% -45.95% -
  Horiz. % 30.63% 29.73% 27.93% 25.23% 65.77% 54.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.45 90.88 90.05 78.31 76.66 67.37 58.60 6.49%
  YoY % -5.97% 0.92% 14.99% 2.15% 13.79% 14.97% -
  Horiz. % 145.82% 155.09% 153.67% 133.63% 130.82% 114.97% 100.00%
EPS 4.20 4.24 4.55 4.86 4.44 2.45 2.19 11.46%
  YoY % -0.94% -6.81% -6.38% 9.46% 81.22% 11.87% -
  Horiz. % 191.78% 193.61% 207.76% 221.92% 202.74% 111.87% 100.00%
DPS 2.21 2.15 3.69 2.12 1.91 1.74 1.16 11.34%
  YoY % 2.79% -41.73% 74.06% 10.99% 9.77% 50.00% -
  Horiz. % 190.52% 185.34% 318.10% 182.76% 164.66% 150.00% 100.00%
NAPS 0.3347 0.3153 0.2860 0.0849 0.2141 0.1742 0.1611 12.95%
  YoY % 6.15% 10.24% 236.87% -60.35% 22.90% 8.13% -
  Horiz. % 207.76% 195.72% 177.53% 52.70% 132.90% 108.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 -
P/RPS 0.55 0.55 0.77 0.57 0.64 0.35 0.32 9.44%
  YoY % 0.00% -28.57% 35.09% -10.94% 82.86% 9.38% -
  Horiz. % 171.88% 171.88% 240.62% 178.12% 200.00% 109.38% 100.00%
P/EPS 11.24 11.72 15.31 9.18 10.98 9.71 8.54 4.68%
  YoY % -4.10% -23.45% 66.78% -16.39% 13.08% 13.70% -
  Horiz. % 131.62% 137.24% 179.27% 107.49% 128.57% 113.70% 100.00%
EY 8.89 8.53 6.53 10.90 9.11 10.30 11.71 -4.49%
  YoY % 4.22% 30.63% -40.09% 19.65% -11.55% -12.04% -
  Horiz. % 75.92% 72.84% 55.76% 93.08% 77.80% 87.96% 100.00%
DY 4.69 4.33 5.30 4.76 3.92 7.32 6.20 -4.54%
  YoY % 8.31% -18.30% 11.34% 21.43% -46.45% 18.06% -
  Horiz. % 75.65% 69.84% 85.48% 76.77% 63.23% 118.06% 100.00%
P/NAPS 1.41 1.58 2.44 5.25 2.27 1.37 1.16 3.30%
  YoY % -10.76% -35.25% -53.52% 131.28% 65.69% 18.10% -
  Horiz. % 121.55% 136.21% 210.34% 452.59% 195.69% 118.10% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 -
Price 0.5450 0.5400 0.7750 1.6100 1.8200 0.9050 1.4400 -
P/RPS 0.63 0.57 0.79 0.62 0.70 0.39 0.36 9.77%
  YoY % 10.53% -27.85% 27.42% -11.43% 79.49% 8.33% -
  Horiz. % 175.00% 158.33% 219.44% 172.22% 194.44% 108.33% 100.00%
P/EPS 12.77 12.17 15.72 10.05 12.04 10.72 9.53 5.00%
  YoY % 4.93% -22.58% 56.42% -16.53% 12.31% 12.49% -
  Horiz. % 134.00% 127.70% 164.95% 105.46% 126.34% 112.49% 100.00%
EY 7.83 8.22 6.36 9.95 8.31 9.33 10.49 -4.76%
  YoY % -4.74% 29.25% -36.08% 19.74% -10.93% -11.06% -
  Horiz. % 74.64% 78.36% 60.63% 94.85% 79.22% 88.94% 100.00%
DY 4.13 4.17 5.16 4.35 3.57 6.63 5.56 -4.83%
  YoY % -0.96% -19.19% 18.62% 21.85% -46.15% 19.24% -
  Horiz. % 74.28% 75.00% 92.81% 78.24% 64.21% 119.24% 100.00%
P/NAPS 1.60 1.64 2.50 5.75 2.49 1.51 1.30 3.52%
  YoY % -2.44% -34.40% -56.52% 130.92% 64.90% 16.15% -
  Horiz. % 123.08% 126.15% 192.31% 442.31% 191.54% 116.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS