Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     63.61%    YoY -     11.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 395,564 421,246 335,818 333,574 296,961 273,792 263,024 7.03%
  YoY % -6.10% 25.44% 0.67% 12.33% 8.46% 4.09% -
  Horiz. % 150.39% 160.15% 127.68% 126.82% 112.90% 104.09% 100.00%
PBT 25,697 30,101 27,006 18,067 12,990 12,607 16,094 8.11%
  YoY % -14.63% 11.46% 49.48% 39.08% 3.04% -21.67% -
  Horiz. % 159.67% 187.03% 167.80% 112.26% 80.71% 78.33% 100.00%
Tax -6,585 -7,531 -6,768 -6,752 -3,258 -3,129 -4,078 8.31%
  YoY % 12.56% -11.27% -0.24% -107.24% -4.12% 23.27% -
  Horiz. % 161.48% 184.67% 165.96% 165.57% 79.89% 76.73% 100.00%
NP 19,112 22,570 20,238 11,315 9,732 9,478 12,016 8.04%
  YoY % -15.32% 11.52% 78.86% 16.27% 2.68% -21.12% -
  Horiz. % 159.05% 187.83% 168.43% 94.17% 80.99% 78.88% 100.00%
NP to SH 19,375 22,266 20,034 11,358 9,703 9,489 12,027 8.27%
  YoY % -12.98% 11.14% 76.39% 17.06% 2.26% -21.10% -
  Horiz. % 161.10% 185.13% 166.58% 94.44% 80.68% 78.90% 100.00%
Tax Rate 25.63 % 25.02 % 25.06 % 37.37 % 25.08 % 24.82 % 25.34 % 0.19%
  YoY % 2.44% -0.16% -32.94% 49.00% 1.05% -2.05% -
  Horiz. % 101.14% 98.74% 98.90% 147.47% 98.97% 97.95% 100.00%
Total Cost 376,452 398,676 315,580 322,259 287,229 264,314 251,008 6.99%
  YoY % -5.57% 26.33% -2.07% 12.20% 8.67% 5.30% -
  Horiz. % 149.98% 158.83% 125.73% 128.39% 114.43% 105.30% 100.00%
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.08%
  YoY % 10.29% 19.50% 21.68% 14.46% 6.61% 6.86% -
  Horiz. % 209.11% 189.60% 158.65% 130.39% 113.92% 106.86% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,505 6,932 6,704 5,222 3,902 3,899 3,904 13.85%
  YoY % 22.70% 3.39% 28.39% 33.83% 0.06% -0.14% -
  Horiz. % 217.82% 177.53% 171.70% 133.73% 99.93% 99.86% 100.00%
Div Payout % 43.90 % 31.13 % 33.47 % 45.98 % 40.21 % 41.10 % 32.47 % 5.15%
  YoY % 41.02% -6.99% -27.21% 14.35% -2.17% 26.58% -
  Horiz. % 135.20% 95.87% 103.08% 141.61% 123.84% 126.58% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 272,178 246,783 206,508 169,717 148,276 139,085 130,162 13.08%
  YoY % 10.29% 19.50% 21.68% 14.46% 6.61% 6.86% -
  Horiz. % 209.11% 189.60% 158.65% 130.39% 113.92% 106.86% 100.00%
NOSH 850,558 277,285 268,192 261,103 130,067 129,986 130,162 36.71%
  YoY % 206.74% 3.39% 2.72% 100.75% 0.06% -0.14% -
  Horiz. % 653.46% 213.03% 206.04% 200.60% 99.93% 99.86% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.83 % 5.36 % 6.03 % 3.39 % 3.28 % 3.46 % 4.57 % 0.93%
  YoY % -9.89% -11.11% 77.88% 3.35% -5.20% -24.29% -
  Horiz. % 105.69% 117.29% 131.95% 74.18% 71.77% 75.71% 100.00%
ROE 7.12 % 9.02 % 9.70 % 6.69 % 6.54 % 6.82 % 9.24 % -4.25%
  YoY % -21.06% -7.01% 44.99% 2.29% -4.11% -26.19% -
  Horiz. % 77.06% 97.62% 104.98% 72.40% 70.78% 73.81% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.51 151.92 125.22 127.76 228.31 210.63 202.07 -21.71%
  YoY % -69.39% 21.32% -1.99% -44.04% 8.39% 4.24% -
  Horiz. % 23.02% 75.18% 61.97% 63.23% 112.99% 104.24% 100.00%
EPS 2.28 8.03 7.47 4.35 7.46 7.30 9.24 -20.79%
  YoY % -71.61% 7.50% 71.72% -41.69% 2.19% -21.00% -
  Horiz. % 24.68% 86.90% 80.84% 47.08% 80.74% 79.00% 100.00%
DPS 1.00 2.50 2.50 2.00 3.00 3.00 3.00 -16.72%
  YoY % -60.00% 0.00% 25.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 83.33% 83.33% 66.67% 100.00% 100.00% 100.00%
NAPS 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 -17.29%
  YoY % -64.04% 15.58% 18.46% -42.98% 6.54% 7.00% -
  Horiz. % 32.00% 89.00% 77.00% 65.00% 114.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.13 48.06 38.32 38.06 33.88 31.24 30.01 7.03%
  YoY % -6.10% 25.42% 0.68% 12.34% 8.45% 4.10% -
  Horiz. % 150.38% 160.15% 127.69% 126.82% 112.90% 104.10% 100.00%
EPS 2.21 2.54 2.29 1.30 1.11 1.08 1.37 8.29%
  YoY % -12.99% 10.92% 76.15% 17.12% 2.78% -21.17% -
  Horiz. % 161.31% 185.40% 167.15% 94.89% 81.02% 78.83% 100.00%
DPS 0.97 0.79 0.77 0.60 0.45 0.44 0.45 13.65%
  YoY % 22.78% 2.60% 28.33% 33.33% 2.27% -2.22% -
  Horiz. % 215.56% 175.56% 171.11% 133.33% 100.00% 97.78% 100.00%
NAPS 0.3106 0.2816 0.2356 0.1936 0.1692 0.1587 0.1485 13.08%
  YoY % 10.30% 19.52% 21.69% 14.42% 6.62% 6.87% -
  Horiz. % 209.16% 189.63% 158.65% 130.37% 113.94% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 -
P/RPS 1.34 1.38 1.17 0.78 0.63 0.58 0.58 14.97%
  YoY % -2.90% 17.95% 50.00% 23.81% 8.62% 0.00% -
  Horiz. % 231.03% 237.93% 201.72% 134.48% 108.62% 100.00% 100.00%
P/EPS 27.44 26.03 19.54 22.99 19.17 16.85 12.77 13.59%
  YoY % 5.42% 33.21% -15.01% 19.93% 13.77% 31.95% -
  Horiz. % 214.88% 203.84% 153.01% 180.03% 150.12% 131.95% 100.00%
EY 3.64 3.84 5.12 4.35 5.22 5.93 7.83 -11.98%
  YoY % -5.21% -25.00% 17.70% -16.67% -11.97% -24.27% -
  Horiz. % 46.49% 49.04% 65.39% 55.56% 66.67% 75.73% 100.00%
DY 1.60 1.20 1.71 2.00 2.10 2.44 2.54 -7.41%
  YoY % 33.33% -29.82% -14.50% -4.76% -13.93% -3.94% -
  Horiz. % 62.99% 47.24% 67.32% 78.74% 82.68% 96.06% 100.00%
P/NAPS 1.95 2.35 1.90 1.54 1.25 1.15 1.18 8.73%
  YoY % -17.02% 23.68% 23.38% 23.20% 8.70% -2.54% -
  Horiz. % 165.25% 199.15% 161.02% 130.51% 105.93% 97.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 -
Price 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 -
P/RPS 1.48 1.38 1.21 0.81 0.65 0.60 0.65 14.69%
  YoY % 7.25% 14.05% 49.38% 24.62% 8.33% -7.69% -
  Horiz. % 227.69% 212.31% 186.15% 124.62% 100.00% 92.31% 100.00%
P/EPS 30.29 26.03 20.35 23.68 19.97 17.40 14.29 13.33%
  YoY % 16.37% 27.91% -14.06% 18.58% 14.77% 21.76% -
  Horiz. % 211.97% 182.16% 142.41% 165.71% 139.75% 121.76% 100.00%
EY 3.30 3.84 4.91 4.22 5.01 5.75 7.00 -11.77%
  YoY % -14.06% -21.79% 16.35% -15.77% -12.87% -17.86% -
  Horiz. % 47.14% 54.86% 70.14% 60.29% 71.57% 82.14% 100.00%
DY 1.45 1.20 1.64 1.94 2.01 2.36 2.27 -7.19%
  YoY % 20.83% -26.83% -15.46% -3.48% -14.83% 3.96% -
  Horiz. % 63.88% 52.86% 72.25% 85.46% 88.55% 103.96% 100.00%
P/NAPS 2.16 2.35 1.97 1.58 1.31 1.19 1.32 8.55%
  YoY % -8.09% 19.29% 24.68% 20.61% 10.08% -9.85% -
  Horiz. % 163.64% 178.03% 149.24% 119.70% 99.24% 90.15% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers