Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.53%    YoY -     0.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 781,674 791,128 842,492 671,636 667,148 593,922 547,584 6.11%
  YoY % -1.20% -6.10% 25.44% 0.67% 12.33% 8.46% -
  Horiz. % 142.75% 144.48% 153.86% 122.65% 121.83% 108.46% 100.00%
PBT 52,026 51,394 60,202 54,012 36,134 25,980 25,214 12.83%
  YoY % 1.23% -14.63% 11.46% 49.48% 39.08% 3.04% -
  Horiz. % 206.34% 203.83% 238.76% 214.21% 143.31% 103.04% 100.00%
Tax -13,436 -13,170 -15,062 -13,536 -13,504 -6,516 -6,258 13.57%
  YoY % -2.02% 12.56% -11.27% -0.24% -107.24% -4.12% -
  Horiz. % 214.70% 210.45% 240.68% 216.30% 215.79% 104.12% 100.00%
NP 38,590 38,224 45,140 40,476 22,630 19,464 18,956 12.57%
  YoY % 0.96% -15.32% 11.52% 78.86% 16.27% 2.68% -
  Horiz. % 203.58% 201.65% 238.13% 213.53% 119.38% 102.68% 100.00%
NP to SH 38,984 38,750 44,532 40,068 22,716 19,406 18,978 12.74%
  YoY % 0.60% -12.98% 11.14% 76.39% 17.06% 2.26% -
  Horiz. % 205.42% 204.18% 234.65% 211.13% 119.70% 102.26% 100.00%
Tax Rate 25.83 % 25.63 % 25.02 % 25.06 % 37.37 % 25.08 % 24.82 % 0.67%
  YoY % 0.78% 2.44% -0.16% -32.94% 49.00% 1.05% -
  Horiz. % 104.07% 103.26% 100.81% 100.97% 150.56% 101.05% 100.00%
Total Cost 743,084 752,904 797,352 631,160 644,518 574,458 528,628 5.84%
  YoY % -1.30% -5.57% 26.33% -2.07% 12.20% 8.67% -
  Horiz. % 140.57% 142.43% 150.83% 119.40% 121.92% 108.67% 100.00%
Net Worth 295,951 272,178 246,783 206,508 169,717 148,276 139,085 13.40%
  YoY % 8.73% 10.29% 19.50% 21.68% 14.46% 6.61% -
  Horiz. % 212.78% 195.69% 177.43% 148.48% 122.02% 106.61% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 17,408 17,011 13,864 13,409 10,444 7,804 7,799 14.31%
  YoY % 2.34% 22.70% 3.39% 28.39% 33.83% 0.06% -
  Horiz. % 223.21% 218.11% 177.77% 171.94% 133.91% 100.06% 100.00%
Div Payout % 44.66 % 43.90 % 31.13 % 33.47 % 45.98 % 40.21 % 41.10 % 1.39%
  YoY % 1.73% 41.02% -6.99% -27.21% 14.35% -2.17% -
  Horiz. % 108.66% 106.81% 75.74% 81.44% 111.87% 97.83% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 295,951 272,178 246,783 206,508 169,717 148,276 139,085 13.40%
  YoY % 8.73% 10.29% 19.50% 21.68% 14.46% 6.61% -
  Horiz. % 212.78% 195.69% 177.43% 148.48% 122.02% 106.61% 100.00%
NOSH 870,445 850,558 277,285 268,192 261,103 130,067 129,986 37.27%
  YoY % 2.34% 206.74% 3.39% 2.72% 100.75% 0.06% -
  Horiz. % 669.64% 654.34% 213.32% 206.32% 200.87% 100.06% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.94 % 4.83 % 5.36 % 6.03 % 3.39 % 3.28 % 3.46 % 6.11%
  YoY % 2.28% -9.89% -11.11% 77.88% 3.35% -5.20% -
  Horiz. % 142.77% 139.60% 154.91% 174.28% 97.98% 94.80% 100.00%
ROE 13.17 % 14.24 % 18.04 % 19.40 % 13.38 % 13.09 % 13.64 % -0.58%
  YoY % -7.51% -21.06% -7.01% 44.99% 2.22% -4.03% -
  Horiz. % 96.55% 104.40% 132.26% 142.23% 98.09% 95.97% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 89.80 93.01 303.84 250.43 255.51 456.63 421.26 -22.70%
  YoY % -3.45% -69.39% 21.33% -1.99% -44.04% 8.40% -
  Horiz. % 21.32% 22.08% 72.13% 59.45% 60.65% 108.40% 100.00%
EPS 4.48 4.56 16.06 14.94 8.70 14.92 14.60 -17.87%
  YoY % -1.75% -71.61% 7.50% 71.72% -41.69% 2.19% -
  Horiz. % 30.68% 31.23% 110.00% 102.33% 59.59% 102.19% 100.00%
DPS 2.00 2.00 5.00 5.00 4.00 6.00 6.00 -16.72%
  YoY % 0.00% -60.00% 0.00% 25.00% -33.33% 0.00% -
  Horiz. % 33.33% 33.33% 83.33% 83.33% 66.67% 100.00% 100.00%
NAPS 0.3400 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 -17.39%
  YoY % 6.25% -64.04% 15.58% 18.46% -42.98% 6.54% -
  Horiz. % 31.78% 29.91% 83.18% 71.96% 60.75% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 87.26 88.31 94.05 74.98 74.47 66.30 61.13 6.11%
  YoY % -1.19% -6.10% 25.43% 0.68% 12.32% 8.46% -
  Horiz. % 142.74% 144.46% 153.85% 122.66% 121.82% 108.46% 100.00%
EPS 4.35 4.33 4.97 4.47 2.54 2.17 2.12 12.72%
  YoY % 0.46% -12.88% 11.19% 75.98% 17.05% 2.36% -
  Horiz. % 205.19% 204.25% 234.43% 210.85% 119.81% 102.36% 100.00%
DPS 1.94 1.90 1.55 1.50 1.17 0.87 0.87 14.29%
  YoY % 2.11% 22.58% 3.33% 28.21% 34.48% 0.00% -
  Horiz. % 222.99% 218.39% 178.16% 172.41% 134.48% 100.00% 100.00%
NAPS 0.3304 0.3038 0.2755 0.2305 0.1895 0.1655 0.1553 13.40%
  YoY % 8.76% 10.27% 19.52% 21.64% 14.50% 6.57% -
  Horiz. % 212.75% 195.62% 177.40% 148.42% 122.02% 106.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5150 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 -
P/RPS 0.57 0.67 0.69 0.58 0.39 0.31 0.29 11.92%
  YoY % -14.93% -2.90% 18.97% 48.72% 25.81% 6.90% -
  Horiz. % 196.55% 231.03% 237.93% 200.00% 134.48% 106.90% 100.00%
P/EPS 11.50 13.72 13.01 9.77 11.49 9.58 8.42 5.33%
  YoY % -16.18% 5.46% 33.16% -14.97% 19.94% 13.78% -
  Horiz. % 136.58% 162.95% 154.51% 116.03% 136.46% 113.78% 100.00%
EY 8.70 7.29 7.68 10.23 8.70 10.43 11.87 -5.04%
  YoY % 19.34% -5.08% -24.93% 17.59% -16.59% -12.13% -
  Horiz. % 73.29% 61.42% 64.70% 86.18% 73.29% 87.87% 100.00%
DY 3.88 3.20 2.39 3.42 4.00 4.20 4.88 -3.75%
  YoY % 21.25% 33.89% -30.12% -14.50% -4.76% -13.93% -
  Horiz. % 79.51% 65.57% 48.98% 70.08% 81.97% 86.07% 100.00%
P/NAPS 1.51 1.95 2.35 1.90 1.54 1.25 1.15 4.64%
  YoY % -22.56% -17.02% 23.68% 23.38% 23.20% 8.70% -
  Horiz. % 131.30% 169.57% 204.35% 165.22% 133.91% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 -
Price 0.5300 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 -
P/RPS 0.59 0.74 0.69 0.61 0.40 0.33 0.30 11.93%
  YoY % -20.27% 7.25% 13.11% 52.50% 21.21% 10.00% -
  Horiz. % 196.67% 246.67% 230.00% 203.33% 133.33% 110.00% 100.00%
P/EPS 11.83 15.15 13.01 10.17 11.84 9.99 8.70 5.25%
  YoY % -21.91% 16.45% 27.93% -14.10% 18.52% 14.83% -
  Horiz. % 135.98% 174.14% 149.54% 116.90% 136.09% 114.83% 100.00%
EY 8.45 6.60 7.68 9.83 8.45 10.01 11.50 -5.00%
  YoY % 28.03% -14.06% -21.87% 16.33% -15.58% -12.96% -
  Horiz. % 73.48% 57.39% 66.78% 85.48% 73.48% 87.04% 100.00%
DY 3.77 2.90 2.39 3.29 3.88 4.03 4.72 -3.67%
  YoY % 30.00% 21.34% -27.36% -15.21% -3.72% -14.62% -
  Horiz. % 79.87% 61.44% 50.64% 69.70% 82.20% 85.38% 100.00%
P/NAPS 1.56 2.16 2.35 1.97 1.58 1.31 1.19 4.61%
  YoY % -27.78% -8.09% 19.29% 24.68% 20.61% 10.08% -
  Horiz. % 131.09% 181.51% 197.48% 165.55% 132.77% 110.08% 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.
 


 

115  227  466  1488 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.385+0.085 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers