Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     1.10%    YoY -     -0.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 809,796 786,612 872,528 639,880 690,160 573,856 563,436 6.23%
  YoY % 2.95% -9.85% 36.36% -7.29% 20.27% 1.85% -
  Horiz. % 143.72% 139.61% 154.86% 113.57% 122.49% 101.85% 100.00%
PBT 51,376 51,364 73,572 38,284 19,504 26,660 24,212 13.35%
  YoY % 0.02% -30.19% 92.17% 96.29% -26.84% 10.11% -
  Horiz. % 212.19% 212.14% 303.87% 158.12% 80.56% 110.11% 100.00%
Tax -12,612 -12,988 -18,444 -10,000 -13,480 -6,504 -6,116 12.81%
  YoY % 2.89% 29.58% -84.44% 25.82% -107.26% -6.34% -
  Horiz. % 206.21% 212.36% 301.57% 163.51% 220.41% 106.34% 100.00%
NP 38,764 38,376 55,128 28,284 6,024 20,156 18,096 13.53%
  YoY % 1.01% -30.39% 94.91% 369.52% -70.11% 11.38% -
  Horiz. % 214.21% 212.07% 304.64% 156.30% 33.29% 111.38% 100.00%
NP to SH 38,396 38,520 54,436 28,008 6,208 19,832 18,040 13.41%
  YoY % -0.32% -29.24% 94.36% 351.16% -68.70% 9.93% -
  Horiz. % 212.84% 213.53% 301.75% 155.25% 34.41% 109.93% 100.00%
Tax Rate 24.55 % 25.29 % 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % -0.47%
  YoY % -2.93% 0.88% -4.02% -62.21% 183.24% -3.40% -
  Horiz. % 97.19% 100.12% 99.25% 103.40% 273.59% 96.60% 100.00%
Total Cost 771,032 748,236 817,400 611,596 684,136 553,700 545,340 5.94%
  YoY % 3.05% -8.46% 33.65% -10.60% 23.56% 1.53% -
  Horiz. % 141.39% 137.21% 149.89% 112.15% 125.45% 101.53% 100.00%
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.12%
  YoY % 8.67% 10.42% 23.26% 20.16% 10.62% 6.61% -
  Horiz. % 209.58% 192.86% 174.67% 141.71% 117.94% 106.61% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.12%
  YoY % 8.67% 10.42% 23.26% 20.16% 10.62% 6.61% -
  Horiz. % 209.58% 192.86% 174.67% 141.71% 117.94% 106.61% 100.00%
NOSH 865,265 846,002 275,485 265,227 258,666 130,131 129,971 37.14%
  YoY % 2.28% 207.09% 3.87% 2.54% 98.77% 0.12% -
  Horiz. % 665.74% 650.92% 211.96% 204.07% 199.02% 100.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.79 % 4.88 % 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 6.90%
  YoY % -1.84% -22.78% 42.99% 408.05% -75.21% 9.35% -
  Horiz. % 149.22% 152.02% 196.88% 137.69% 27.10% 109.35% 100.00%
ROE 13.05 % 14.23 % 22.20 % 14.08 % 3.75 % 13.25 % 12.85 % 0.26%
  YoY % -8.29% -35.90% 57.67% 275.47% -71.70% 3.11% -
  Horiz. % 101.56% 110.74% 172.76% 109.57% 29.18% 103.11% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 93.59 92.98 316.72 241.26 266.81 440.98 433.51 -22.54%
  YoY % 0.66% -70.64% 31.28% -9.58% -39.50% 1.72% -
  Horiz. % 21.59% 21.45% 73.06% 55.65% 61.55% 101.72% 100.00%
EPS 4.44 4.56 19.76 10.56 2.40 15.24 13.88 -17.29%
  YoY % -2.63% -76.92% 87.12% 340.00% -84.25% 9.80% -
  Horiz. % 31.99% 32.85% 142.36% 76.08% 17.29% 109.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3200 0.8900 0.7500 0.6400 1.1500 1.0800 -17.51%
  YoY % 6.25% -64.04% 18.67% 17.19% -44.35% 6.48% -
  Horiz. % 31.48% 29.63% 82.41% 69.44% 59.26% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 90.48 87.89 97.49 71.49 77.11 64.12 62.95 6.23%
  YoY % 2.95% -9.85% 36.37% -7.29% 20.26% 1.86% -
  Horiz. % 143.73% 139.62% 154.87% 113.57% 122.49% 101.86% 100.00%
EPS 4.29 4.30 6.08 3.13 0.69 2.22 2.02 13.37%
  YoY % -0.23% -29.28% 94.25% 353.62% -68.92% 9.90% -
  Horiz. % 212.38% 212.87% 300.99% 154.95% 34.16% 109.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3287 0.3025 0.2739 0.2223 0.1850 0.1672 0.1568 13.12%
  YoY % 8.66% 10.44% 23.21% 20.16% 10.65% 6.63% -
  Horiz. % 209.63% 192.92% 174.68% 141.77% 117.98% 106.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5200 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 -
P/RPS 0.56 0.67 0.50 0.71 0.36 0.33 0.30 10.96%
  YoY % -16.42% 34.00% -29.58% 97.22% 9.09% 10.00% -
  Horiz. % 186.67% 223.33% 166.67% 236.67% 120.00% 110.00% 100.00%
P/EPS 11.72 13.73 8.00 16.29 40.42 9.45 9.22 4.08%
  YoY % -14.64% 71.62% -50.89% -59.70% 327.72% 2.49% -
  Horiz. % 127.11% 148.92% 86.77% 176.68% 438.39% 102.49% 100.00%
EY 8.53 7.29 12.51 6.14 2.47 10.58 10.84 -3.91%
  YoY % 17.01% -41.73% 103.75% 148.58% -76.65% -2.40% -
  Horiz. % 78.69% 67.25% 115.41% 56.64% 22.79% 97.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 1.95 1.78 2.29 1.52 1.25 1.19 4.28%
  YoY % -21.54% 9.55% -22.27% 50.66% 21.60% 5.04% -
  Horiz. % 128.57% 163.87% 149.58% 192.44% 127.73% 105.04% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 -
Price 0.5100 0.6100 1.7900 1.7100 1.1900 1.4200 1.2700 -
P/RPS 0.54 0.66 0.57 0.71 0.45 0.32 0.29 10.91%
  YoY % -18.18% 15.79% -19.72% 57.78% 40.62% 10.34% -
  Horiz. % 186.21% 227.59% 196.55% 244.83% 155.17% 110.34% 100.00%
P/EPS 11.49 13.40 9.06 16.19 49.58 9.32 9.15 3.87%
  YoY % -14.25% 47.90% -44.04% -67.35% 431.97% 1.86% -
  Horiz. % 125.57% 146.45% 99.02% 176.94% 541.86% 101.86% 100.00%
EY 8.70 7.46 11.04 6.18 2.02 10.73 10.93 -3.73%
  YoY % 16.62% -32.43% 78.64% 205.94% -81.17% -1.83% -
  Horiz. % 79.60% 68.25% 101.01% 56.54% 18.48% 98.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.50 1.91 2.01 2.28 1.86 1.23 1.18 4.08%
  YoY % -21.47% -4.98% -11.84% 22.58% 51.22% 4.24% -
  Horiz. % 127.12% 161.86% 170.34% 193.22% 157.63% 104.24% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers