Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     101.19%    YoY -     -12.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 314,773 390,837 395,564 421,246 335,818 333,574 296,961 0.97%
  YoY % -19.46% -1.20% -6.10% 25.44% 0.67% 12.33% -
  Horiz. % 106.00% 131.61% 133.20% 141.85% 113.08% 112.33% 100.00%
PBT 23,412 26,013 25,697 30,101 27,006 18,067 12,990 10.31%
  YoY % -10.00% 1.23% -14.63% 11.46% 49.48% 39.08% -
  Horiz. % 180.23% 200.25% 197.82% 231.72% 207.90% 139.08% 100.00%
Tax -6,789 -6,718 -6,585 -7,531 -6,768 -6,752 -3,258 13.00%
  YoY % -1.06% -2.02% 12.56% -11.27% -0.24% -107.24% -
  Horiz. % 208.38% 206.20% 202.12% 231.15% 207.73% 207.24% 100.00%
NP 16,623 19,295 19,112 22,570 20,238 11,315 9,732 9.32%
  YoY % -13.85% 0.96% -15.32% 11.52% 78.86% 16.27% -
  Horiz. % 170.81% 198.26% 196.38% 231.92% 207.95% 116.27% 100.00%
NP to SH 17,554 19,492 19,375 22,266 20,034 11,358 9,703 10.38%
  YoY % -9.94% 0.60% -12.98% 11.14% 76.39% 17.06% -
  Horiz. % 180.91% 200.89% 199.68% 229.48% 206.47% 117.06% 100.00%
Tax Rate 29.00 % 25.83 % 25.63 % 25.02 % 25.06 % 37.37 % 25.08 % 2.45%
  YoY % 12.27% 0.78% 2.44% -0.16% -32.94% 49.00% -
  Horiz. % 115.63% 102.99% 102.19% 99.76% 99.92% 149.00% 100.00%
Total Cost 298,150 371,542 376,452 398,676 315,580 322,259 287,229 0.62%
  YoY % -19.75% -1.30% -5.57% 26.33% -2.07% 12.20% -
  Horiz. % 103.80% 129.35% 131.06% 138.80% 109.87% 112.20% 100.00%
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.28%
  YoY % 5.94% 8.73% 10.29% 19.50% 21.68% 14.46% -
  Horiz. % 211.45% 199.59% 183.56% 166.43% 139.27% 114.46% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,958 8,704 8,505 6,932 6,704 5,222 3,902 14.84%
  YoY % 2.91% 2.34% 22.70% 3.39% 28.39% 33.83% -
  Horiz. % 229.58% 223.08% 217.98% 177.66% 171.83% 133.83% 100.00%
Div Payout % 51.03 % 44.66 % 43.90 % 31.13 % 33.47 % 45.98 % 40.21 % 4.05%
  YoY % 14.26% 1.73% 41.02% -6.99% -27.21% 14.35% -
  Horiz. % 126.91% 111.07% 109.18% 77.42% 83.24% 114.35% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 313,532 295,951 272,178 246,783 206,508 169,717 148,276 13.28%
  YoY % 5.94% 8.73% 10.29% 19.50% 21.68% 14.46% -
  Horiz. % 211.45% 199.59% 183.56% 166.43% 139.27% 114.46% 100.00%
NOSH 895,808 870,445 850,558 277,285 268,192 261,103 130,067 37.89%
  YoY % 2.91% 2.34% 206.74% 3.39% 2.72% 100.75% -
  Horiz. % 688.73% 669.23% 653.94% 213.19% 206.20% 200.75% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.28 % 4.94 % 4.83 % 5.36 % 6.03 % 3.39 % 3.28 % 8.25%
  YoY % 6.88% 2.28% -9.89% -11.11% 77.88% 3.35% -
  Horiz. % 160.98% 150.61% 147.26% 163.41% 183.84% 103.35% 100.00%
ROE 5.60 % 6.59 % 7.12 % 9.02 % 9.70 % 6.69 % 6.54 % -2.55%
  YoY % -15.02% -7.44% -21.06% -7.01% 44.99% 2.29% -
  Horiz. % 85.63% 100.76% 108.87% 137.92% 148.32% 102.29% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.14 44.90 46.51 151.92 125.22 127.76 228.31 -26.77%
  YoY % -21.74% -3.46% -69.39% 21.32% -1.99% -44.04% -
  Horiz. % 15.39% 19.67% 20.37% 66.54% 54.85% 55.96% 100.00%
EPS 1.96 2.24 2.28 8.03 7.47 4.35 7.46 -19.95%
  YoY % -12.50% -1.75% -71.61% 7.50% 71.72% -41.69% -
  Horiz. % 26.27% 30.03% 30.56% 107.64% 100.13% 58.31% 100.00%
DPS 1.00 1.00 1.00 2.50 2.50 2.00 3.00 -16.72%
  YoY % 0.00% 0.00% -60.00% 0.00% 25.00% -33.33% -
  Horiz. % 33.33% 33.33% 33.33% 83.33% 83.33% 66.67% 100.00%
NAPS 0.3500 0.3400 0.3200 0.8900 0.7700 0.6500 1.1400 -17.85%
  YoY % 2.94% 6.25% -64.04% 15.58% 18.46% -42.98% -
  Horiz. % 30.70% 29.82% 28.07% 78.07% 67.54% 57.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.14 43.63 44.16 47.02 37.49 37.24 33.15 0.98%
  YoY % -19.46% -1.20% -6.08% 25.42% 0.67% 12.34% -
  Horiz. % 106.00% 131.61% 133.21% 141.84% 113.09% 112.34% 100.00%
EPS 1.96 2.18 2.16 2.49 2.24 1.27 1.08 10.43%
  YoY % -10.09% 0.93% -13.25% 11.16% 76.38% 17.59% -
  Horiz. % 181.48% 201.85% 200.00% 230.56% 207.41% 117.59% 100.00%
DPS 1.00 0.97 0.95 0.77 0.75 0.58 0.44 14.65%
  YoY % 3.09% 2.11% 23.38% 2.67% 29.31% 31.82% -
  Horiz. % 227.27% 220.45% 215.91% 175.00% 170.45% 131.82% 100.00%
NAPS 0.3500 0.3304 0.3038 0.2755 0.2305 0.1895 0.1655 13.28%
  YoY % 5.93% 8.76% 10.27% 19.52% 21.64% 14.50% -
  Horiz. % 211.48% 199.64% 183.56% 166.47% 139.27% 114.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6600 0.5150 0.6250 2.0900 1.4600 1.0000 1.4300 -
P/RPS 1.88 1.15 1.34 1.38 1.17 0.78 0.63 19.97%
  YoY % 63.48% -14.18% -2.90% 17.95% 50.00% 23.81% -
  Horiz. % 298.41% 182.54% 212.70% 219.05% 185.71% 123.81% 100.00%
P/EPS 33.68 23.00 27.44 26.03 19.54 22.99 19.17 9.84%
  YoY % 46.43% -16.18% 5.42% 33.21% -15.01% 19.93% -
  Horiz. % 175.69% 119.98% 143.14% 135.79% 101.93% 119.93% 100.00%
EY 2.97 4.35 3.64 3.84 5.12 4.35 5.22 -8.96%
  YoY % -31.72% 19.51% -5.21% -25.00% 17.70% -16.67% -
  Horiz. % 56.90% 83.33% 69.73% 73.56% 98.08% 83.33% 100.00%
DY 1.52 1.94 1.60 1.20 1.71 2.00 2.10 -5.24%
  YoY % -21.65% 21.25% 33.33% -29.82% -14.50% -4.76% -
  Horiz. % 72.38% 92.38% 76.19% 57.14% 81.43% 95.24% 100.00%
P/NAPS 1.89 1.51 1.95 2.35 1.90 1.54 1.25 7.13%
  YoY % 25.17% -22.56% -17.02% 23.68% 23.38% 23.20% -
  Horiz. % 151.20% 120.80% 156.00% 188.00% 152.00% 123.20% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/07/20 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 -
Price 0.8650 0.5300 0.6900 2.0900 1.5200 1.0300 1.4900 -
P/RPS 2.46 1.18 1.48 1.38 1.21 0.81 0.65 24.81%
  YoY % 108.47% -20.27% 7.25% 14.05% 49.38% 24.62% -
  Horiz. % 378.46% 181.54% 227.69% 212.31% 186.15% 124.62% 100.00%
P/EPS 44.14 23.67 30.29 26.03 20.35 23.68 19.97 14.12%
  YoY % 86.48% -21.86% 16.37% 27.91% -14.06% 18.58% -
  Horiz. % 221.03% 118.53% 151.68% 130.35% 101.90% 118.58% 100.00%
EY 2.27 4.23 3.30 3.84 4.91 4.22 5.01 -12.35%
  YoY % -46.34% 28.18% -14.06% -21.79% 16.35% -15.77% -
  Horiz. % 45.31% 84.43% 65.87% 76.65% 98.00% 84.23% 100.00%
DY 1.16 1.89 1.45 1.20 1.64 1.94 2.01 -8.75%
  YoY % -38.62% 30.34% 20.83% -26.83% -15.46% -3.48% -
  Horiz. % 57.71% 94.03% 72.14% 59.70% 81.59% 96.52% 100.00%
P/NAPS 2.47 1.56 2.16 2.35 1.97 1.58 1.31 11.14%
  YoY % 58.33% -27.78% -8.09% 19.29% 24.68% 20.61% -
  Horiz. % 188.55% 119.08% 164.89% 179.39% 150.38% 120.61% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers