Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -18.19%    YoY -     11.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 791,128 842,492 671,636 667,148 593,922 547,584 526,048 7.03%
  YoY % -6.10% 25.44% 0.67% 12.33% 8.46% 4.09% -
  Horiz. % 150.39% 160.15% 127.68% 126.82% 112.90% 104.09% 100.00%
PBT 51,394 60,202 54,012 36,134 25,980 25,214 32,188 8.11%
  YoY % -14.63% 11.46% 49.48% 39.08% 3.04% -21.67% -
  Horiz. % 159.67% 187.03% 167.80% 112.26% 80.71% 78.33% 100.00%
Tax -13,170 -15,062 -13,536 -13,504 -6,516 -6,258 -8,156 8.31%
  YoY % 12.56% -11.27% -0.24% -107.24% -4.12% 23.27% -
  Horiz. % 161.48% 184.67% 165.96% 165.57% 79.89% 76.73% 100.00%
NP 38,224 45,140 40,476 22,630 19,464 18,956 24,032 8.04%
  YoY % -15.32% 11.52% 78.86% 16.27% 2.68% -21.12% -
  Horiz. % 159.05% 187.83% 168.43% 94.17% 80.99% 78.88% 100.00%
NP to SH 38,750 44,532 40,068 22,716 19,406 18,978 24,054 8.27%
  YoY % -12.98% 11.14% 76.39% 17.06% 2.26% -21.10% -
  Horiz. % 161.10% 185.13% 166.58% 94.44% 80.68% 78.90% 100.00%
Tax Rate 25.63 % 25.02 % 25.06 % 37.37 % 25.08 % 24.82 % 25.34 % 0.19%
  YoY % 2.44% -0.16% -32.94% 49.00% 1.05% -2.05% -
  Horiz. % 101.14% 98.74% 98.90% 147.47% 98.97% 97.95% 100.00%
Total Cost 752,904 797,352 631,160 644,518 574,458 528,628 502,016 6.99%
  YoY % -5.57% 26.33% -2.07% 12.20% 8.67% 5.30% -
  Horiz. % 149.98% 158.83% 125.73% 128.39% 114.43% 105.30% 100.00%
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.08%
  YoY % 10.29% 19.50% 21.68% 14.46% 6.61% 6.86% -
  Horiz. % 209.11% 189.60% 158.65% 130.39% 113.92% 106.86% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 17,011 13,864 13,409 10,444 7,804 7,799 7,809 13.85%
  YoY % 22.70% 3.39% 28.39% 33.83% 0.06% -0.14% -
  Horiz. % 217.82% 177.53% 171.70% 133.73% 99.93% 99.86% 100.00%
Div Payout % 43.90 % 31.13 % 33.47 % 45.98 % 40.21 % 41.10 % 32.47 % 5.15%
  YoY % 41.02% -6.99% -27.21% 14.35% -2.17% 26.58% -
  Horiz. % 135.20% 95.87% 103.08% 141.61% 123.84% 126.58% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.08%
  YoY % 10.29% 19.50% 21.68% 14.46% 6.61% 6.86% -
  Horiz. % 209.11% 189.60% 158.65% 130.39% 113.92% 106.86% 100.00%
NOSH 850,558 277,285 268,192 261,103 130,067 129,986 130,162 36.71%
  YoY % 206.74% 3.39% 2.72% 100.75% 0.06% -0.14% -
  Horiz. % 653.46% 213.03% 206.04% 200.60% 99.93% 99.86% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.83 % 5.36 % 6.03 % 3.39 % 3.28 % 3.46 % 4.57 % 0.93%
  YoY % -9.89% -11.11% 77.88% 3.35% -5.20% -24.29% -
  Horiz. % 105.69% 117.29% 131.95% 74.18% 71.77% 75.71% 100.00%
ROE 14.24 % 18.04 % 19.40 % 13.38 % 13.09 % 13.64 % 18.48 % -4.25%
  YoY % -21.06% -7.01% 44.99% 2.22% -4.03% -26.19% -
  Horiz. % 77.06% 97.62% 104.98% 72.40% 70.83% 73.81% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 93.01 303.84 250.43 255.51 456.63 421.26 404.15 -21.71%
  YoY % -69.39% 21.33% -1.99% -44.04% 8.40% 4.23% -
  Horiz. % 23.01% 75.18% 61.96% 63.22% 112.99% 104.23% 100.00%
EPS 4.56 16.06 14.94 8.70 14.92 14.60 18.48 -20.79%
  YoY % -71.61% 7.50% 71.72% -41.69% 2.19% -21.00% -
  Horiz. % 24.68% 86.90% 80.84% 47.08% 80.74% 79.00% 100.00%
DPS 2.00 5.00 5.00 4.00 6.00 6.00 6.00 -16.72%
  YoY % -60.00% 0.00% 25.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 83.33% 83.33% 66.67% 100.00% 100.00% 100.00%
NAPS 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 -17.29%
  YoY % -64.04% 15.58% 18.46% -42.98% 6.54% 7.00% -
  Horiz. % 32.00% 89.00% 77.00% 65.00% 114.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 90.27 96.13 76.63 76.12 67.77 62.48 60.02 7.04%
  YoY % -6.10% 25.45% 0.67% 12.32% 8.47% 4.10% -
  Horiz. % 150.40% 160.16% 127.67% 126.82% 112.91% 104.10% 100.00%
EPS 4.42 5.08 4.57 2.59 2.21 2.17 2.74 8.29%
  YoY % -12.99% 11.16% 76.45% 17.19% 1.84% -20.80% -
  Horiz. % 161.31% 185.40% 166.79% 94.53% 80.66% 79.20% 100.00%
DPS 1.94 1.58 1.53 1.19 0.89 0.89 0.89 13.86%
  YoY % 22.78% 3.27% 28.57% 33.71% 0.00% 0.00% -
  Horiz. % 217.98% 177.53% 171.91% 133.71% 100.00% 100.00% 100.00%
NAPS 0.3106 0.2816 0.2356 0.1936 0.1692 0.1587 0.1485 13.08%
  YoY % 10.30% 19.52% 21.69% 14.42% 6.62% 6.87% -
  Horiz. % 209.16% 189.63% 158.65% 130.37% 113.94% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 -
P/RPS 0.67 0.69 0.58 0.39 0.31 0.29 0.29 14.97%
  YoY % -2.90% 18.97% 48.72% 25.81% 6.90% 0.00% -
  Horiz. % 231.03% 237.93% 200.00% 134.48% 106.90% 100.00% 100.00%
P/EPS 13.72 13.01 9.77 11.49 9.58 8.42 6.39 13.58%
  YoY % 5.46% 33.16% -14.97% 19.94% 13.78% 31.77% -
  Horiz. % 214.71% 203.60% 152.90% 179.81% 149.92% 131.77% 100.00%
EY 7.29 7.68 10.23 8.70 10.43 11.87 15.66 -11.96%
  YoY % -5.08% -24.93% 17.59% -16.59% -12.13% -24.20% -
  Horiz. % 46.55% 49.04% 65.33% 55.56% 66.60% 75.80% 100.00%
DY 3.20 2.39 3.42 4.00 4.20 4.88 5.08 -7.41%
  YoY % 33.89% -30.12% -14.50% -4.76% -13.93% -3.94% -
  Horiz. % 62.99% 47.05% 67.32% 78.74% 82.68% 96.06% 100.00%
P/NAPS 1.95 2.35 1.90 1.54 1.25 1.15 1.18 8.73%
  YoY % -17.02% 23.68% 23.38% 23.20% 8.70% -2.54% -
  Horiz. % 165.25% 199.15% 161.02% 130.51% 105.93% 97.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 -
Price 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 -
P/RPS 0.74 0.69 0.61 0.40 0.33 0.30 0.33 14.40%
  YoY % 7.25% 13.11% 52.50% 21.21% 10.00% -9.09% -
  Horiz. % 224.24% 209.09% 184.85% 121.21% 100.00% 90.91% 100.00%
P/EPS 15.15 13.01 10.17 11.84 9.99 8.70 7.14 13.35%
  YoY % 16.45% 27.93% -14.10% 18.52% 14.83% 21.85% -
  Horiz. % 212.18% 182.21% 142.44% 165.83% 139.92% 121.85% 100.00%
EY 6.60 7.68 9.83 8.45 10.01 11.50 14.00 -11.77%
  YoY % -14.06% -21.87% 16.33% -15.58% -12.96% -17.86% -
  Horiz. % 47.14% 54.86% 70.21% 60.36% 71.50% 82.14% 100.00%
DY 2.90 2.39 3.29 3.88 4.03 4.72 4.55 -7.23%
  YoY % 21.34% -27.36% -15.21% -3.72% -14.62% 3.74% -
  Horiz. % 63.74% 52.53% 72.31% 85.27% 88.57% 103.74% 100.00%
P/NAPS 2.16 2.35 1.97 1.58 1.31 1.19 1.32 8.55%
  YoY % -8.09% 19.29% 24.68% 20.61% 10.08% -9.85% -
  Horiz. % 163.64% 178.03% 149.24% 119.70% 99.24% 90.15% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers