Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 15-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -2.50%    YoY -     -6.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 814,086 806,683 701,549 686,754 603,522 524,937 496,877 8.57%
  YoY % 0.92% 14.99% 2.15% 13.79% 14.97% 5.65% -
  Horiz. % 163.84% 162.35% 141.19% 138.21% 121.46% 105.65% 100.00%
PBT 49,880 55,774 59,078 54,397 29,578 26,170 29,367 9.23%
  YoY % -10.57% -5.59% 8.61% 83.91% 13.02% -10.89% -
  Horiz. % 169.85% 189.92% 201.17% 185.23% 100.72% 89.11% 100.00%
Tax -12,231 -14,790 -15,392 -14,802 -7,747 -6,776 -7,416 8.69%
  YoY % 17.30% 3.91% -3.99% -91.07% -14.33% 8.63% -
  Horiz. % 164.93% 199.43% 207.55% 199.60% 104.46% 91.37% 100.00%
NP 37,649 40,984 43,686 39,595 21,831 19,394 21,951 9.40%
  YoY % -8.14% -6.19% 10.33% 81.37% 12.57% -11.65% -
  Horiz. % 171.51% 186.71% 199.02% 180.38% 99.45% 88.35% 100.00%
NP to SH 37,977 40,747 43,499 39,735 21,961 19,648 22,041 9.49%
  YoY % -6.80% -6.33% 9.47% 80.93% 11.77% -10.86% -
  Horiz. % 172.30% 184.87% 197.35% 180.28% 99.64% 89.14% 100.00%
Tax Rate 24.52 % 26.52 % 26.05 % 27.21 % 26.19 % 25.89 % 25.25 % -0.49%
  YoY % -7.54% 1.80% -4.26% 3.89% 1.16% 2.53% -
  Horiz. % 97.11% 105.03% 103.17% 107.76% 103.72% 102.53% 100.00%
Total Cost 776,437 765,699 657,863 647,159 581,691 505,543 474,926 8.53%
  YoY % 1.40% 16.39% 1.65% 11.25% 15.06% 6.45% -
  Horiz. % 163.49% 161.22% 138.52% 136.27% 122.48% 106.45% 100.00%
Net Worth 282,432 256,218 76,042 191,822 156,063 144,321 137,022 12.81%
  YoY % 10.23% 236.94% -60.36% 22.91% 8.14% 5.33% -
  Horiz. % 206.12% 186.99% 55.50% 139.99% 113.90% 105.33% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 19,256 33,060 19,010 17,080 15,606 10,401 11,092 9.62%
  YoY % -41.75% 73.91% 11.30% 9.44% 50.04% -6.23% -
  Horiz. % 173.61% 298.05% 171.39% 153.98% 140.70% 93.77% 100.00%
Div Payout % 50.71 % 81.14 % 43.70 % 42.98 % 71.06 % 52.94 % 50.33 % 0.13%
  YoY % -37.50% 85.68% 1.68% -39.52% 34.23% 5.19% -
  Horiz. % 100.76% 161.22% 86.83% 85.40% 141.19% 105.19% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,432 256,218 76,042 191,822 156,063 144,321 137,022 12.81%
  YoY % 10.23% 236.94% -60.36% 22.91% 8.14% 5.33% -
  Horiz. % 206.12% 186.99% 55.50% 139.99% 113.90% 105.33% 100.00%
NOSH 855,857 826,511 271,579 262,769 260,106 130,019 130,497 36.80%
  YoY % 3.55% 204.34% 3.35% 1.02% 100.05% -0.37% -
  Horiz. % 655.84% 633.35% 208.11% 201.36% 199.32% 99.63% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.62 % 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 0.74%
  YoY % -9.06% -18.46% 7.97% 59.39% -1.90% -16.52% -
  Horiz. % 104.52% 114.93% 140.95% 130.54% 81.90% 83.48% 100.00%
ROE 13.45 % 15.90 % 57.20 % 20.71 % 14.07 % 13.61 % 16.09 % -2.94%
  YoY % -15.41% -72.20% 176.20% 47.19% 3.38% -15.41% -
  Horiz. % 83.59% 98.82% 355.50% 128.71% 87.45% 84.59% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 95.12 97.60 258.32 261.35 232.03 403.74 380.76 -20.63%
  YoY % -2.54% -62.22% -1.16% 12.64% -42.53% 6.04% -
  Horiz. % 24.98% 25.63% 67.84% 68.64% 60.94% 106.04% 100.00%
EPS 4.44 4.93 5.34 15.12 8.45 7.56 16.89 -19.95%
  YoY % -9.94% -7.68% -64.68% 78.93% 11.77% -55.24% -
  Horiz. % 26.29% 29.19% 31.62% 89.52% 50.03% 44.76% 100.00%
DPS 2.25 4.00 7.00 6.50 6.00 8.00 8.50 -19.86%
  YoY % -43.75% -42.86% 7.69% 8.33% -25.00% -5.88% -
  Horiz. % 26.47% 47.06% 82.35% 76.47% 70.59% 94.12% 100.00%
NAPS 0.3300 0.3100 0.2800 0.7300 0.6000 1.1100 1.0500 -17.54%
  YoY % 6.45% 10.71% -61.64% 21.67% -45.95% 5.71% -
  Horiz. % 31.43% 29.52% 26.67% 69.52% 57.14% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 91.02 90.19 78.44 76.78 67.48 58.69 55.55 8.57%
  YoY % 0.92% 14.98% 2.16% 13.78% 14.98% 5.65% -
  Horiz. % 163.85% 162.36% 141.21% 138.22% 121.48% 105.65% 100.00%
EPS 4.25 4.56 4.86 4.44 2.46 2.20 2.46 9.54%
  YoY % -6.80% -6.17% 9.46% 80.49% 11.82% -10.57% -
  Horiz. % 172.76% 185.37% 197.56% 180.49% 100.00% 89.43% 100.00%
DPS 2.15 3.70 2.13 1.91 1.74 1.16 1.24 9.60%
  YoY % -41.89% 73.71% 11.52% 9.77% 50.00% -6.45% -
  Horiz. % 173.39% 298.39% 171.77% 154.03% 140.32% 93.55% 100.00%
NAPS 0.3158 0.2865 0.0850 0.2145 0.1745 0.1614 0.1532 12.81%
  YoY % 10.23% 237.06% -60.37% 22.92% 8.12% 5.35% -
  Horiz. % 206.14% 187.01% 55.48% 140.01% 113.90% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 -
P/RPS 0.55 0.77 0.57 0.64 0.35 0.32 0.33 8.88%
  YoY % -28.57% 35.09% -10.94% 82.86% 9.38% -3.03% -
  Horiz. % 166.67% 233.33% 172.73% 193.94% 106.06% 96.97% 100.00%
P/EPS 11.72 15.31 9.18 10.98 9.71 8.54 7.40 7.96%
  YoY % -23.45% 66.78% -16.39% 13.08% 13.70% 15.41% -
  Horiz. % 158.38% 206.89% 124.05% 148.38% 131.22% 115.41% 100.00%
EY 8.53 6.53 10.90 9.11 10.30 11.71 13.51 -7.37%
  YoY % 30.63% -40.09% 19.65% -11.55% -12.04% -13.32% -
  Horiz. % 63.14% 48.33% 80.68% 67.43% 76.24% 86.68% 100.00%
DY 4.33 5.30 4.76 3.92 7.32 6.20 6.80 -7.24%
  YoY % -18.30% 11.34% 21.43% -46.45% 18.06% -8.82% -
  Horiz. % 63.68% 77.94% 70.00% 57.65% 107.65% 91.18% 100.00%
P/NAPS 1.58 2.44 5.25 2.27 1.37 1.16 1.19 4.84%
  YoY % -35.25% -53.52% 131.28% 65.69% 18.10% -2.52% -
  Horiz. % 132.77% 205.04% 441.18% 190.76% 115.13% 97.48% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 -
Price 0.5400 0.7750 1.6100 1.8200 0.9050 1.4400 1.2200 -
P/RPS 0.57 0.79 0.62 0.70 0.39 0.36 0.32 10.10%
  YoY % -27.85% 27.42% -11.43% 79.49% 8.33% 12.50% -
  Horiz. % 178.12% 246.88% 193.75% 218.75% 121.88% 112.50% 100.00%
P/EPS 12.17 15.72 10.05 12.04 10.72 9.53 7.22 9.09%
  YoY % -22.58% 56.42% -16.53% 12.31% 12.49% 31.99% -
  Horiz. % 168.56% 217.73% 139.20% 166.76% 148.48% 131.99% 100.00%
EY 8.22 6.36 9.95 8.31 9.33 10.49 13.84 -8.31%
  YoY % 29.25% -36.08% 19.74% -10.93% -11.06% -24.21% -
  Horiz. % 59.39% 45.95% 71.89% 60.04% 67.41% 75.79% 100.00%
DY 4.17 5.16 4.35 3.57 6.63 5.56 6.97 -8.20%
  YoY % -19.19% 18.62% 21.85% -46.15% 19.24% -20.23% -
  Horiz. % 59.83% 74.03% 62.41% 51.22% 95.12% 79.77% 100.00%
P/NAPS 1.64 2.50 5.75 2.49 1.51 1.30 1.16 5.94%
  YoY % -34.40% -56.52% 130.92% 64.90% 16.15% 12.07% -
  Horiz. % 141.38% 215.52% 495.69% 214.66% 130.17% 112.07% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers