Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     40.37%    YoY -     4.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 607,840 609,480 515,177 502,743 456,401 396,075 375,043 8.38%
  YoY % -0.27% 18.30% 2.47% 10.15% 15.23% 5.61% -
  Horiz. % 162.07% 162.51% 137.36% 134.05% 121.69% 105.61% 100.00%
PBT 38,690 42,430 40,440 35,387 20,964 18,304 21,423 10.35%
  YoY % -8.81% 4.92% 14.28% 68.80% 14.53% -14.56% -
  Horiz. % 180.60% 198.06% 188.77% 165.18% 97.86% 85.44% 100.00%
Tax -9,786 -10,753 -10,171 -11,200 -5,309 -4,721 -5,419 10.35%
  YoY % 8.99% -5.72% 9.19% -110.96% -12.45% 12.88% -
  Horiz. % 180.59% 198.43% 187.69% 206.68% 97.97% 87.12% 100.00%
NP 28,904 31,677 30,269 24,187 15,655 13,583 16,004 10.35%
  YoY % -8.75% 4.65% 25.15% 54.50% 15.25% -15.13% -
  Horiz. % 180.60% 197.93% 189.13% 151.13% 97.82% 84.87% 100.00%
NP to SH 29,212 31,255 29,990 24,362 15,674 13,773 16,057 10.48%
  YoY % -6.54% 4.22% 23.10% 55.43% 13.80% -14.22% -
  Horiz. % 181.93% 194.65% 186.77% 151.72% 97.61% 85.78% 100.00%
Tax Rate 25.29 % 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % -0.01%
  YoY % -0.20% 0.76% -20.54% 25.00% -1.82% 1.94% -
  Horiz. % 99.96% 100.16% 99.41% 125.10% 100.08% 101.94% 100.00%
Total Cost 578,936 577,803 484,908 478,556 440,746 382,492 359,039 8.28%
  YoY % 0.20% 19.16% 1.33% 8.58% 15.23% 6.53% -
  Horiz. % 161.25% 160.93% 135.06% 133.29% 122.76% 106.53% 100.00%
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,535 20,649 6,760 5,239 3,899 3,901 - -
  YoY % -58.66% 205.43% 29.04% 34.37% -0.07% 0.00% -
  Horiz. % 218.77% 529.23% 173.27% 134.28% 99.93% 100.00% -
Div Payout % 29.22 % 66.07 % 22.54 % 21.51 % 24.88 % 28.33 % - % -
  YoY % -55.77% 193.12% 4.79% -13.55% -12.18% 0.00% -
  Horiz. % 103.14% 233.22% 79.56% 75.93% 87.82% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
NOSH 853,571 825,964 270,423 261,956 129,966 130,056 130,438 36.74%
  YoY % 3.34% 205.43% 3.23% 101.56% -0.07% -0.29% -
  Horiz. % 654.39% 633.22% 207.32% 200.83% 99.64% 99.71% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.76 % 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 1.83%
  YoY % -8.46% -11.56% 22.25% 40.23% 0.00% -19.67% -
  Horiz. % 111.48% 121.78% 137.70% 112.65% 80.33% 80.33% 100.00%
ROE 10.69 % 12.61 % 14.04 % 13.68 % 10.49 % 9.90 % 12.31 % -2.32%
  YoY % -15.23% -10.19% 2.63% 30.41% 5.96% -19.58% -
  Horiz. % 86.84% 102.44% 114.05% 111.13% 85.22% 80.42% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 71.21 73.79 190.51 191.92 351.17 304.54 287.52 -20.75%
  YoY % -3.50% -61.27% -0.73% -45.35% 15.31% 5.92% -
  Horiz. % 24.77% 25.66% 66.26% 66.75% 122.14% 105.92% 100.00%
EPS 3.42 3.78 11.09 9.30 12.06 10.59 12.31 -19.21%
  YoY % -9.52% -65.92% 19.25% -22.89% 13.88% -13.97% -
  Horiz. % 27.78% 30.71% 90.09% 75.55% 97.97% 86.03% 100.00%
DPS 1.00 2.50 2.50 2.00 3.00 3.00 0.00 -
  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% -
NAPS 0.3200 0.3000 0.7900 0.6800 1.1500 1.0700 1.0000 -17.29%
  YoY % 6.67% -62.03% 16.18% -40.87% 7.48% 7.00% -
  Horiz. % 32.00% 30.00% 79.00% 68.00% 115.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.91 68.10 57.56 56.17 50.99 44.25 41.90 8.38%
  YoY % -0.28% 18.31% 2.47% 10.16% 15.23% 5.61% -
  Horiz. % 162.08% 162.53% 137.37% 134.06% 121.69% 105.61% 100.00%
EPS 3.26 3.49 3.35 2.72 1.75 1.54 1.79 10.50%
  YoY % -6.59% 4.18% 23.16% 55.43% 13.64% -13.97% -
  Horiz. % 182.12% 194.97% 187.15% 151.96% 97.77% 86.03% 100.00%
DPS 0.95 2.31 0.76 0.59 0.44 0.44 0.00 -
  YoY % -58.87% 203.95% 28.81% 34.09% 0.00% 0.00% -
  Horiz. % 215.91% 525.00% 172.73% 134.09% 100.00% 100.00% -
NAPS 0.3052 0.2769 0.2387 0.1990 0.1670 0.1555 0.1457 13.11%
  YoY % 10.22% 16.00% 19.95% 19.16% 7.40% 6.73% -
  Horiz. % 209.47% 190.05% 163.83% 136.58% 114.62% 106.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 -
P/RPS 0.88 1.10 0.87 0.71 0.41 0.40 0.43 12.67%
  YoY % -20.00% 26.44% 22.54% 73.17% 2.50% -6.98% -
  Horiz. % 204.65% 255.81% 202.33% 165.12% 95.35% 93.02% 100.00%
P/EPS 18.26 21.54 14.97 14.73 11.94 11.61 10.07 10.42%
  YoY % -15.23% 43.89% 1.63% 23.37% 2.84% 15.29% -
  Horiz. % 181.33% 213.90% 148.66% 146.28% 118.57% 115.29% 100.00%
EY 5.48 4.64 6.68 6.79 8.38 8.61 9.93 -9.43%
  YoY % 18.10% -30.54% -1.62% -18.97% -2.67% -13.29% -
  Horiz. % 55.19% 46.73% 67.27% 68.38% 84.39% 86.71% 100.00%
DY 1.60 3.07 1.51 1.46 2.08 2.44 0.00 -
  YoY % -47.88% 103.31% 3.42% -29.81% -14.75% 0.00% -
  Horiz. % 65.57% 125.82% 61.89% 59.84% 85.25% 100.00% -
P/NAPS 1.95 2.72 2.10 2.01 1.25 1.15 1.24 7.83%
  YoY % -28.31% 29.52% 4.48% 60.80% 8.70% -7.26% -
  Horiz. % 157.26% 219.35% 169.35% 162.10% 100.81% 92.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 -
Price 0.5900 0.8350 1.6700 1.5800 1.7900 1.3500 1.2700 -
P/RPS 0.83 1.13 0.88 0.82 0.51 0.44 0.44 11.15%
  YoY % -26.55% 28.41% 7.32% 60.78% 15.91% 0.00% -
  Horiz. % 188.64% 256.82% 200.00% 186.36% 115.91% 100.00% 100.00%
P/EPS 17.24 22.07 15.06 16.99 14.84 12.75 10.32 8.92%
  YoY % -21.88% 46.55% -11.36% 14.49% 16.39% 23.55% -
  Horiz. % 167.05% 213.86% 145.93% 164.63% 143.80% 123.55% 100.00%
EY 5.80 4.53 6.64 5.89 6.74 7.84 9.69 -8.19%
  YoY % 28.04% -31.78% 12.73% -12.61% -14.03% -19.09% -
  Horiz. % 59.86% 46.75% 68.52% 60.78% 69.56% 80.91% 100.00%
DY 1.69 2.99 1.50 1.27 1.68 2.22 0.00 -
  YoY % -43.48% 99.33% 18.11% -24.40% -24.32% 0.00% -
  Horiz. % 76.13% 134.68% 67.57% 57.21% 75.68% 100.00% -
P/NAPS 1.84 2.78 2.11 2.32 1.56 1.26 1.27 6.37%
  YoY % -33.81% 31.75% -9.05% 48.72% 23.81% -0.79% -
  Horiz. % 144.88% 218.90% 166.14% 182.68% 122.83% 99.21% 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.
 


 

221  148  511  1388 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.275+0.005 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 HSI-C7F 0.33+0.015 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 VELESTO 0.335+0.005 
 GPACKET-WB 0.3150.00 
 QES 0.20+0.02 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers