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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 697,924 809,796 786,612 872,528 639,880 690,160 573,856 3.31%
  YoY % -13.81% 2.95% -9.85% 36.36% -7.29% 20.27% -
  Horiz. % 121.62% 141.11% 137.07% 152.05% 111.51% 120.27% 100.00%
PBT 52,264 51,376 51,364 73,572 38,284 19,504 26,660 11.86%
  YoY % 1.73% 0.02% -30.19% 92.17% 96.29% -26.84% -
  Horiz. % 196.04% 192.71% 192.66% 275.96% 143.60% 73.16% 100.00%
Tax -16,096 -12,612 -12,988 -18,444 -10,000 -13,480 -6,504 16.29%
  YoY % -27.62% 2.89% 29.58% -84.44% 25.82% -107.26% -
  Horiz. % 247.48% 193.91% 199.69% 283.58% 153.75% 207.26% 100.00%
NP 36,168 38,764 38,376 55,128 28,284 6,024 20,156 10.23%
  YoY % -6.70% 1.01% -30.39% 94.91% 369.52% -70.11% -
  Horiz. % 179.44% 192.32% 190.39% 273.51% 140.33% 29.89% 100.00%
NP to SH 39,944 38,396 38,520 54,436 28,008 6,208 19,832 12.37%
  YoY % 4.03% -0.32% -29.24% 94.36% 351.16% -68.70% -
  Horiz. % 201.41% 193.61% 194.23% 274.49% 141.23% 31.30% 100.00%
Tax Rate 30.80 % 24.55 % 25.29 % 25.07 % 26.12 % 69.11 % 24.40 % 3.95%
  YoY % 25.46% -2.93% 0.88% -4.02% -62.21% 183.24% -
  Horiz. % 126.23% 100.61% 103.65% 102.75% 107.05% 283.24% 100.00%
Total Cost 661,756 771,032 748,236 817,400 611,596 684,136 553,700 3.01%
  YoY % -14.17% 3.05% -8.46% 33.65% -10.60% 23.56% -
  Horiz. % 119.52% 139.25% 135.13% 147.63% 110.46% 123.56% 100.00%
Net Worth 313,532 294,190 270,720 245,182 198,920 165,546 149,650 13.11%
  YoY % 6.57% 8.67% 10.42% 23.26% 20.16% 10.62% -
  Horiz. % 209.51% 196.58% 180.90% 163.84% 132.92% 110.62% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 313,532 294,190 270,720 245,182 198,920 165,546 149,650 13.11%
  YoY % 6.57% 8.67% 10.42% 23.26% 20.16% 10.62% -
  Horiz. % 209.51% 196.58% 180.90% 163.84% 132.92% 110.62% 100.00%
NOSH 895,808 865,265 846,002 275,485 265,227 258,666 130,131 37.88%
  YoY % 3.53% 2.28% 207.09% 3.87% 2.54% 98.77% -
  Horiz. % 688.39% 664.92% 650.12% 211.70% 203.82% 198.77% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.18 % 4.79 % 4.88 % 6.32 % 4.42 % 0.87 % 3.51 % 6.70%
  YoY % 8.14% -1.84% -22.78% 42.99% 408.05% -75.21% -
  Horiz. % 147.58% 136.47% 139.03% 180.06% 125.93% 24.79% 100.00%
ROE 12.74 % 13.05 % 14.23 % 22.20 % 14.08 % 3.75 % 13.25 % -0.65%
  YoY % -2.38% -8.29% -35.90% 57.67% 275.47% -71.70% -
  Horiz. % 96.15% 98.49% 107.40% 167.55% 106.26% 28.30% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 77.91 93.59 92.98 316.72 241.26 266.81 440.98 -25.07%
  YoY % -16.75% 0.66% -70.64% 31.28% -9.58% -39.50% -
  Horiz. % 17.67% 21.22% 21.08% 71.82% 54.71% 60.50% 100.00%
EPS 4.44 4.44 4.56 19.76 10.56 2.40 15.24 -18.56%
  YoY % 0.00% -2.63% -76.92% 87.12% 340.00% -84.25% -
  Horiz. % 29.13% 29.13% 29.92% 129.66% 69.29% 15.75% 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 0.3500 0.3400 0.3200 0.8900 0.7500 0.6400 1.1500 -17.97%
  YoY % 2.94% 6.25% -64.04% 18.67% 17.19% -44.35% -
  Horiz. % 30.43% 29.57% 27.83% 77.39% 65.22% 55.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 77.91 90.40 87.81 97.40 71.43 77.04 64.06 3.31%
  YoY % -13.82% 2.95% -9.85% 36.36% -7.28% 20.26% -
  Horiz. % 121.62% 141.12% 137.07% 152.04% 111.50% 120.26% 100.00%
EPS 4.44 4.29 4.30 6.08 3.13 0.69 2.21 12.32%
  YoY % 3.50% -0.23% -29.28% 94.25% 353.62% -68.78% -
  Horiz. % 200.90% 194.12% 194.57% 275.11% 141.63% 31.22% 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 0.3500 0.3284 0.3022 0.2737 0.2221 0.1848 0.1671 13.10%
  YoY % 6.58% 8.67% 10.41% 23.23% 20.18% 10.59% -
  Horiz. % 209.46% 196.53% 180.85% 163.79% 132.91% 110.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4550 0.5200 0.6250 1.5800 1.7200 0.9700 1.4400 -
P/RPS 0.58 0.56 0.67 0.50 0.71 0.36 0.33 9.85%
  YoY % 3.57% -16.42% 34.00% -29.58% 97.22% 9.09% -
  Horiz. % 175.76% 169.70% 203.03% 151.52% 215.15% 109.09% 100.00%
P/EPS 10.20 11.72 13.73 8.00 16.29 40.42 9.45 1.28%
  YoY % -12.97% -14.64% 71.62% -50.89% -59.70% 327.72% -
  Horiz. % 107.94% 124.02% 145.29% 84.66% 172.38% 427.72% 100.00%
EY 9.80 8.53 7.29 12.51 6.14 2.47 10.58 -1.27%
  YoY % 14.89% 17.01% -41.73% 103.75% 148.58% -76.65% -
  Horiz. % 92.63% 80.62% 68.90% 118.24% 58.03% 23.35% 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 1.30 1.53 1.95 1.78 2.29 1.52 1.25 0.66%
  YoY % -15.03% -21.54% 9.55% -22.27% 50.66% 21.60% -
  Horiz. % 104.00% 122.40% 156.00% 142.40% 183.20% 121.60% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 12/06/20 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 -
Price 0.7750 0.5100 0.6100 1.7900 1.7100 1.1900 1.4200 -
P/RPS 0.99 0.54 0.66 0.57 0.71 0.45 0.32 20.69%
  YoY % 83.33% -18.18% 15.79% -19.72% 57.78% 40.62% -
  Horiz. % 309.38% 168.75% 206.25% 178.12% 221.88% 140.62% 100.00%
P/EPS 17.38 11.49 13.40 9.06 16.19 49.58 9.32 10.93%
  YoY % 51.26% -14.25% 47.90% -44.04% -67.35% 431.97% -
  Horiz. % 186.48% 123.28% 143.78% 97.21% 173.71% 531.97% 100.00%
EY 5.75 8.70 7.46 11.04 6.18 2.02 10.73 -9.87%
  YoY % -33.91% 16.62% -32.43% 78.64% 205.94% -81.17% -
  Horiz. % 53.59% 81.08% 69.52% 102.89% 57.60% 18.83% 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 2.21 1.50 1.91 2.01 2.28 1.86 1.23 10.25%
  YoY % 47.33% -21.47% -4.98% -11.84% 22.58% 51.22% -
  Horiz. % 179.67% 121.95% 155.28% 163.41% 185.37% 151.22% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
3. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS