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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 629,546 781,674 791,128 842,492 671,636 667,148 593,922 0.97%
  YoY % -19.46% -1.20% -6.10% 25.44% 0.67% 12.33% -
  Horiz. % 106.00% 131.61% 133.20% 141.85% 113.08% 112.33% 100.00%
PBT 46,824 52,026 51,394 60,202 54,012 36,134 25,980 10.31%
  YoY % -10.00% 1.23% -14.63% 11.46% 49.48% 39.08% -
  Horiz. % 180.23% 200.25% 197.82% 231.72% 207.90% 139.08% 100.00%
Tax -13,578 -13,436 -13,170 -15,062 -13,536 -13,504 -6,516 13.00%
  YoY % -1.06% -2.02% 12.56% -11.27% -0.24% -107.24% -
  Horiz. % 208.38% 206.20% 202.12% 231.15% 207.73% 207.24% 100.00%
NP 33,246 38,590 38,224 45,140 40,476 22,630 19,464 9.32%
  YoY % -13.85% 0.96% -15.32% 11.52% 78.86% 16.27% -
  Horiz. % 170.81% 198.26% 196.38% 231.92% 207.95% 116.27% 100.00%
NP to SH 35,108 38,984 38,750 44,532 40,068 22,716 19,406 10.38%
  YoY % -9.94% 0.60% -12.98% 11.14% 76.39% 17.06% -
  Horiz. % 180.91% 200.89% 199.68% 229.48% 206.47% 117.06% 100.00%
Tax Rate 29.00 % 25.83 % 25.63 % 25.02 % 25.06 % 37.37 % 25.08 % 2.45%
  YoY % 12.27% 0.78% 2.44% -0.16% -32.94% 49.00% -
  Horiz. % 115.63% 102.99% 102.19% 99.76% 99.92% 149.00% 100.00%
Total Cost 596,300 743,084 752,904 797,352 631,160 644,518 574,458 0.62%
  YoY % -19.75% -1.30% -5.57% 26.33% -2.07% 12.20% -
  Horiz. % 103.80% 129.35% 131.06% 138.80% 109.87% 112.20% 100.00%
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.28%
  YoY % 5.94% 8.73% 10.29% 19.50% 21.68% 14.46% -
  Horiz. % 211.45% 199.59% 183.56% 166.43% 139.27% 114.46% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 17,916 17,408 17,011 13,864 13,409 10,444 7,804 14.84%
  YoY % 2.91% 2.34% 22.70% 3.39% 28.39% 33.83% -
  Horiz. % 229.58% 223.08% 217.98% 177.66% 171.83% 133.83% 100.00%
Div Payout % 51.03 % 44.66 % 43.90 % 31.13 % 33.47 % 45.98 % 40.21 % 4.05%
  YoY % 14.26% 1.73% 41.02% -6.99% -27.21% 14.35% -
  Horiz. % 126.91% 111.07% 109.18% 77.42% 83.24% 114.35% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.28%
  YoY % 5.94% 8.73% 10.29% 19.50% 21.68% 14.46% -
  Horiz. % 211.45% 199.59% 183.56% 166.43% 139.27% 114.46% 100.00%
NOSH 895,808 870,445 850,558 277,285 268,192 261,103 130,067 37.89%
  YoY % 2.91% 2.34% 206.74% 3.39% 2.72% 100.75% -
  Horiz. % 688.73% 669.23% 653.94% 213.19% 206.20% 200.75% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.28 % 4.94 % 4.83 % 5.36 % 6.03 % 3.39 % 3.28 % 8.25%
  YoY % 6.88% 2.28% -9.89% -11.11% 77.88% 3.35% -
  Horiz. % 160.98% 150.61% 147.26% 163.41% 183.84% 103.35% 100.00%
ROE 11.20 % 13.17 % 14.24 % 18.04 % 19.40 % 13.38 % 13.09 % -2.56%
  YoY % -14.96% -7.51% -21.06% -7.01% 44.99% 2.22% -
  Horiz. % 85.56% 100.61% 108.79% 137.82% 148.20% 102.22% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 70.28 89.80 93.01 303.84 250.43 255.51 456.63 -26.77%
  YoY % -21.74% -3.45% -69.39% 21.33% -1.99% -44.04% -
  Horiz. % 15.39% 19.67% 20.37% 66.54% 54.84% 55.96% 100.00%
EPS 3.92 4.48 4.56 16.06 14.94 8.70 14.92 -19.95%
  YoY % -12.50% -1.75% -71.61% 7.50% 71.72% -41.69% -
  Horiz. % 26.27% 30.03% 30.56% 107.64% 100.13% 58.31% 100.00%
DPS 2.00 2.00 2.00 5.00 5.00 4.00 6.00 -16.72%
  YoY % 0.00% 0.00% -60.00% 0.00% 25.00% -33.33% -
  Horiz. % 33.33% 33.33% 33.33% 83.33% 83.33% 66.67% 100.00%
NAPS 0.3500 0.3400 0.3200 0.8900 0.7700 0.6500 1.1400 -17.85%
  YoY % 2.94% 6.25% -64.04% 15.58% 18.46% -42.98% -
  Horiz. % 30.70% 29.82% 28.07% 78.07% 67.54% 57.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 70.28 87.26 88.31 94.05 74.98 74.47 66.30 0.98%
  YoY % -19.46% -1.19% -6.10% 25.43% 0.68% 12.32% -
  Horiz. % 106.00% 131.61% 133.20% 141.86% 113.09% 112.32% 100.00%
EPS 3.92 4.35 4.33 4.97 4.47 2.54 2.17 10.35%
  YoY % -9.89% 0.46% -12.88% 11.19% 75.98% 17.05% -
  Horiz. % 180.65% 200.46% 199.54% 229.03% 205.99% 117.05% 100.00%
DPS 2.00 1.94 1.90 1.55 1.50 1.17 0.87 14.87%
  YoY % 3.09% 2.11% 22.58% 3.33% 28.21% 34.48% -
  Horiz. % 229.89% 222.99% 218.39% 178.16% 172.41% 134.48% 100.00%
NAPS 0.3500 0.3304 0.3038 0.2755 0.2305 0.1895 0.1655 13.28%
  YoY % 5.93% 8.76% 10.27% 19.52% 21.64% 14.50% -
  Horiz. % 211.48% 199.64% 183.56% 166.47% 139.27% 114.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6600 0.5150 0.6250 2.0900 1.4600 1.0000 1.4300 -
P/RPS 0.94 0.57 0.67 0.69 0.58 0.39 0.31 20.29%
  YoY % 64.91% -14.93% -2.90% 18.97% 48.72% 25.81% -
  Horiz. % 303.23% 183.87% 216.13% 222.58% 187.10% 125.81% 100.00%
P/EPS 16.84 11.50 13.72 13.01 9.77 11.49 9.58 9.85%
  YoY % 46.43% -16.18% 5.46% 33.16% -14.97% 19.94% -
  Horiz. % 175.78% 120.04% 143.22% 135.80% 101.98% 119.94% 100.00%
EY 5.94 8.70 7.29 7.68 10.23 8.70 10.43 -8.95%
  YoY % -31.72% 19.34% -5.08% -24.93% 17.59% -16.59% -
  Horiz. % 56.95% 83.41% 69.89% 73.63% 98.08% 83.41% 100.00%
DY 3.03 3.88 3.20 2.39 3.42 4.00 4.20 -5.29%
  YoY % -21.91% 21.25% 33.89% -30.12% -14.50% -4.76% -
  Horiz. % 72.14% 92.38% 76.19% 56.90% 81.43% 95.24% 100.00%
P/NAPS 1.89 1.51 1.95 2.35 1.90 1.54 1.25 7.13%
  YoY % 25.17% -22.56% -17.02% 23.68% 23.38% 23.20% -
  Horiz. % 151.20% 120.80% 156.00% 188.00% 152.00% 123.20% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/07/20 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 -
Price 0.8650 0.5300 0.6900 2.0900 1.5200 1.0300 1.4900 -
P/RPS 1.23 0.59 0.74 0.69 0.61 0.40 0.33 24.49%
  YoY % 108.47% -20.27% 7.25% 13.11% 52.50% 21.21% -
  Horiz. % 372.73% 178.79% 224.24% 209.09% 184.85% 121.21% 100.00%
P/EPS 22.07 11.83 15.15 13.01 10.17 11.84 9.99 14.11%
  YoY % 86.56% -21.91% 16.45% 27.93% -14.10% 18.52% -
  Horiz. % 220.92% 118.42% 151.65% 130.23% 101.80% 118.52% 100.00%
EY 4.53 8.45 6.60 7.68 9.83 8.45 10.01 -12.37%
  YoY % -46.39% 28.03% -14.06% -21.87% 16.33% -15.58% -
  Horiz. % 45.25% 84.42% 65.93% 76.72% 98.20% 84.42% 100.00%
DY 2.31 3.77 2.90 2.39 3.29 3.88 4.03 -8.85%
  YoY % -38.73% 30.00% 21.34% -27.36% -15.21% -3.72% -
  Horiz. % 57.32% 93.55% 71.96% 59.31% 81.64% 96.28% 100.00%
P/NAPS 2.47 1.56 2.16 2.35 1.97 1.58 1.31 11.14%
  YoY % 58.33% -27.78% -8.09% 19.29% 24.68% 20.61% -
  Horiz. % 188.55% 119.08% 164.89% 179.39% 150.38% 120.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

174  706  602  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 VIVOCOM 0.875-0.345 
 PA 0.14-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 SAPNRG 0.115-0.005 
 NETX 0.1450.00 
 TRIVE 0.0150.00 
 KANGER 0.19-0.005 

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