Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     0.51%    YoY -     -6.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 810,453 812,640 686,902 670,324 608,534 528,100 500,057 8.38%
  YoY % -0.27% 18.30% 2.47% 10.15% 15.23% 5.61% -
  Horiz. % 162.07% 162.51% 137.36% 134.05% 121.69% 105.61% 100.00%
PBT 51,586 56,573 53,920 47,182 27,952 24,405 28,564 10.35%
  YoY % -8.81% 4.92% 14.28% 68.80% 14.53% -14.56% -
  Horiz. % 180.60% 198.06% 188.77% 165.18% 97.86% 85.44% 100.00%
Tax -13,048 -14,337 -13,561 -14,933 -7,078 -6,294 -7,225 10.35%
  YoY % 8.99% -5.72% 9.19% -110.96% -12.45% 12.88% -
  Horiz. % 180.59% 198.43% 187.69% 206.68% 97.97% 87.12% 100.00%
NP 38,538 42,236 40,358 32,249 20,873 18,110 21,338 10.35%
  YoY % -8.75% 4.65% 25.15% 54.50% 15.25% -15.13% -
  Horiz. % 180.60% 197.93% 189.13% 151.13% 97.82% 84.87% 100.00%
NP to SH 38,949 41,673 39,986 32,482 20,898 18,364 21,409 10.48%
  YoY % -6.54% 4.22% 23.10% 55.43% 13.80% -14.22% -
  Horiz. % 181.93% 194.65% 186.77% 151.72% 97.61% 85.78% 100.00%
Tax Rate 25.29 % 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % -0.01%
  YoY % -0.20% 0.76% -20.54% 25.00% -1.82% 1.94% -
  Horiz. % 99.96% 100.16% 99.41% 125.10% 100.08% 101.94% 100.00%
Total Cost 771,914 770,404 646,544 638,074 587,661 509,989 478,718 8.28%
  YoY % 0.20% 19.16% 1.33% 8.58% 15.23% 6.53% -
  Horiz. % 161.25% 160.93% 135.06% 133.29% 122.76% 106.53% 100.00%
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,380 27,532 9,014 6,985 5,198 5,202 - -
  YoY % -58.66% 205.43% 29.04% 34.37% -0.07% 0.00% -
  Horiz. % 218.77% 529.23% 173.27% 134.28% 99.93% 100.00% -
Div Payout % 29.22 % 66.07 % 22.54 % 21.51 % 24.88 % 28.33 % - % -
  YoY % -55.77% 193.12% 4.79% -13.55% -12.18% 0.00% -
  Horiz. % 103.14% 233.22% 79.56% 75.93% 87.82% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
NOSH 853,571 825,964 270,423 261,956 129,966 130,056 130,438 36.74%
  YoY % 3.34% 205.43% 3.23% 101.56% -0.07% -0.29% -
  Horiz. % 654.39% 633.22% 207.32% 200.83% 99.64% 99.71% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.76 % 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 1.83%
  YoY % -8.46% -11.56% 22.25% 40.23% 0.00% -19.67% -
  Horiz. % 111.48% 121.78% 137.70% 112.65% 80.33% 80.33% 100.00%
ROE 14.26 % 16.82 % 18.72 % 18.24 % 13.98 % 13.20 % 16.41 % -2.31%
  YoY % -15.22% -10.15% 2.63% 30.47% 5.91% -19.56% -
  Horiz. % 86.90% 102.50% 114.08% 111.15% 85.19% 80.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.95 98.39 254.01 255.89 468.22 406.05 383.37 -20.75%
  YoY % -3.50% -61.27% -0.73% -45.35% 15.31% 5.92% -
  Horiz. % 24.77% 25.66% 66.26% 66.75% 122.13% 105.92% 100.00%
EPS 4.56 5.04 14.79 12.40 16.08 14.12 16.41 -19.21%
  YoY % -9.52% -65.92% 19.27% -22.89% 13.88% -13.95% -
  Horiz. % 27.79% 30.71% 90.13% 75.56% 97.99% 86.05% 100.00%
DPS 1.33 3.33 3.33 2.67 4.00 4.00 0.00 -
  YoY % -60.06% 0.00% 24.72% -33.25% 0.00% 0.00% -
  Horiz. % 33.25% 83.25% 83.25% 66.75% 100.00% 100.00% -
NAPS 0.3200 0.3000 0.7900 0.6800 1.1500 1.0700 1.0000 -17.29%
  YoY % 6.67% -62.03% 16.18% -40.87% 7.48% 7.00% -
  Horiz. % 32.00% 30.00% 79.00% 68.00% 115.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 92.47 92.72 78.38 76.48 69.43 60.26 57.06 8.37%
  YoY % -0.27% 18.30% 2.48% 10.15% 15.22% 5.61% -
  Horiz. % 162.06% 162.50% 137.36% 134.03% 121.68% 105.61% 100.00%
EPS 4.44 4.75 4.56 3.71 2.38 2.10 2.44 10.49%
  YoY % -6.53% 4.17% 22.91% 55.88% 13.33% -13.93% -
  Horiz. % 181.97% 194.67% 186.89% 152.05% 97.54% 86.07% 100.00%
DPS 1.30 3.14 1.03 0.80 0.59 0.59 0.00 -
  YoY % -58.60% 204.85% 28.75% 35.59% 0.00% 0.00% -
  Horiz. % 220.34% 532.20% 174.58% 135.59% 100.00% 100.00% -
NAPS 0.3117 0.2827 0.2438 0.2032 0.1705 0.1588 0.1488 13.11%
  YoY % 10.26% 15.96% 19.98% 19.18% 7.37% 6.72% -
  Horiz. % 209.48% 189.99% 163.84% 136.56% 114.58% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 -
P/RPS 0.66 0.83 0.65 0.54 0.31 0.30 0.32 12.82%
  YoY % -20.48% 27.69% 20.37% 74.19% 3.33% -6.25% -
  Horiz. % 206.25% 259.38% 203.12% 168.75% 96.88% 93.75% 100.00%
P/EPS 13.70 16.15 11.23 11.05 8.96 8.71 7.55 10.44%
  YoY % -15.17% 43.81% 1.63% 23.33% 2.87% 15.36% -
  Horiz. % 181.46% 213.91% 148.74% 146.36% 118.68% 115.36% 100.00%
EY 7.30 6.19 8.91 9.05 11.17 11.48 13.24 -9.44%
  YoY % 17.93% -30.53% -1.55% -18.98% -2.70% -13.29% -
  Horiz. % 55.14% 46.75% 67.30% 68.35% 84.37% 86.71% 100.00%
DY 2.13 4.09 2.01 1.95 2.78 3.25 0.00 -
  YoY % -47.92% 103.48% 3.08% -29.86% -14.46% 0.00% -
  Horiz. % 65.54% 125.85% 61.85% 60.00% 85.54% 100.00% -
P/NAPS 1.95 2.72 2.10 2.01 1.25 1.15 1.24 7.83%
  YoY % -28.31% 29.52% 4.48% 60.80% 8.70% -7.26% -
  Horiz. % 157.26% 219.35% 169.35% 162.10% 100.81% 92.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 -
Price 0.5900 0.8350 1.6700 1.5800 1.7900 1.3500 1.2700 -
P/RPS 0.62 0.85 0.66 0.62 0.38 0.33 0.33 11.08%
  YoY % -27.06% 28.79% 6.45% 63.16% 15.15% 0.00% -
  Horiz. % 187.88% 257.58% 200.00% 187.88% 115.15% 100.00% 100.00%
P/EPS 12.93 16.55 11.29 12.74 11.13 9.56 7.74 8.92%
  YoY % -21.87% 46.59% -11.38% 14.47% 16.42% 23.51% -
  Horiz. % 167.05% 213.82% 145.87% 164.60% 143.80% 123.51% 100.00%
EY 7.73 6.04 8.85 7.85 8.98 10.46 12.92 -8.20%
  YoY % 27.98% -31.75% 12.74% -12.58% -14.15% -19.04% -
  Horiz. % 59.83% 46.75% 68.50% 60.76% 69.50% 80.96% 100.00%
DY 2.26 3.99 2.00 1.69 2.23 2.96 0.00 -
  YoY % -43.36% 99.50% 18.34% -24.22% -24.66% 0.00% -
  Horiz. % 76.35% 134.80% 67.57% 57.09% 75.34% 100.00% -
P/NAPS 1.84 2.78 2.11 2.32 1.56 1.26 1.27 6.37%
  YoY % -33.81% 31.75% -9.05% 48.72% 23.81% -0.79% -
  Horiz. % 144.88% 218.90% 166.14% 182.68% 122.83% 99.21% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers