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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 578,325 607,840 609,480 515,177 502,743 456,401 396,075 6.51%
  YoY % -4.86% -0.27% 18.30% 2.47% 10.15% 15.23% -
  Horiz. % 146.01% 153.47% 153.88% 130.07% 126.93% 115.23% 100.00%
PBT 37,365 38,690 42,430 40,440 35,387 20,964 18,304 12.62%
  YoY % -3.42% -8.81% 4.92% 14.28% 68.80% 14.53% -
  Horiz. % 204.14% 211.37% 231.81% 220.94% 193.33% 114.53% 100.00%
Tax -9,827 -9,786 -10,753 -10,171 -11,200 -5,309 -4,721 12.99%
  YoY % -0.42% 8.99% -5.72% 9.19% -110.96% -12.45% -
  Horiz. % 208.16% 207.29% 227.77% 215.44% 237.24% 112.45% 100.00%
NP 27,538 28,904 31,677 30,269 24,187 15,655 13,583 12.49%
  YoY % -4.73% -8.75% 4.65% 25.15% 54.50% 15.25% -
  Horiz. % 202.74% 212.80% 233.21% 222.84% 178.07% 115.25% 100.00%
NP to SH 28,076 29,212 31,255 29,990 24,362 15,674 13,773 12.60%
  YoY % -3.89% -6.54% 4.22% 23.10% 55.43% 13.80% -
  Horiz. % 203.85% 212.10% 226.93% 217.74% 176.88% 113.80% 100.00%
Tax Rate 26.30 % 25.29 % 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 0.33%
  YoY % 3.99% -0.20% 0.76% -20.54% 25.00% -1.82% -
  Horiz. % 101.98% 98.06% 98.26% 97.52% 122.72% 98.18% 100.00%
Total Cost 550,787 578,936 577,803 484,908 478,556 440,746 382,492 6.26%
  YoY % -4.86% 0.20% 19.16% 1.33% 8.58% 15.23% -
  Horiz. % 144.00% 151.36% 151.06% 126.78% 125.12% 115.23% 100.00%
Net Worth 289,422 273,142 247,789 213,634 178,130 149,461 139,160 12.97%
  YoY % 5.96% 10.23% 15.99% 19.93% 19.18% 7.40% -
  Horiz. % 207.98% 196.28% 178.06% 153.52% 128.00% 107.40% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 8,535 20,649 6,760 5,239 3,899 3,901 -
  YoY % 0.00% -58.66% 205.43% 29.04% 34.37% -0.07% -
  Horiz. % 0.00% 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 % 0.00% -55.77% 193.12% 4.79% -13.55% -12.18% -
  Horiz. % 0.00% 103.14% 233.22% 79.56% 75.93% 87.82% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 289,422 273,142 247,789 213,634 178,130 149,461 139,160 12.97%
  YoY % 5.96% 10.23% 15.99% 19.93% 19.18% 7.40% -
  Horiz. % 207.98% 196.28% 178.06% 153.52% 128.00% 107.40% 100.00%
NOSH 877,037 853,571 825,964 270,423 261,956 129,966 130,056 37.43%
  YoY % 2.75% 3.34% 205.43% 3.23% 101.56% -0.07% -
  Horiz. % 674.35% 656.31% 635.08% 207.93% 201.42% 99.93% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.76 % 4.76 % 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 5.61%
  YoY % 0.00% -8.46% -11.56% 22.25% 40.23% 0.00% -
  Horiz. % 138.78% 138.78% 151.60% 171.43% 140.23% 100.00% 100.00%
ROE 9.70 % 10.69 % 12.61 % 14.04 % 13.68 % 10.49 % 9.90 % -0.34%
  YoY % -9.26% -15.23% -10.19% 2.63% 30.41% 5.96% -
  Horiz. % 97.98% 107.98% 127.37% 141.82% 138.18% 105.96% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 65.94 71.21 73.79 190.51 191.92 351.17 304.54 -22.50%
  YoY % -7.40% -3.50% -61.27% -0.73% -45.35% 15.31% -
  Horiz. % 21.65% 23.38% 24.23% 62.56% 63.02% 115.31% 100.00%
EPS 3.20 3.42 3.78 11.09 9.30 12.06 10.59 -18.08%
  YoY % -6.43% -9.52% -65.92% 19.25% -22.89% 13.88% -
  Horiz. % 30.22% 32.29% 35.69% 104.72% 87.82% 113.88% 100.00%
DPS 0.00 1.00 2.50 2.50 2.00 3.00 3.00 -
  YoY % 0.00% -60.00% 0.00% 25.00% -33.33% 0.00% -
  Horiz. % 0.00% 33.33% 83.33% 83.33% 66.67% 100.00% 100.00%
NAPS 0.3300 0.3200 0.3000 0.7900 0.6800 1.1500 1.0700 -17.80%
  YoY % 3.13% 6.67% -62.03% 16.18% -40.87% 7.48% -
  Horiz. % 30.84% 29.91% 28.04% 73.83% 63.55% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.56 67.85 68.04 57.51 56.12 50.95 44.21 6.51%
  YoY % -4.85% -0.28% 18.31% 2.48% 10.15% 15.25% -
  Horiz. % 146.03% 153.47% 153.90% 130.08% 126.94% 115.25% 100.00%
EPS 3.13 3.26 3.49 3.35 2.72 1.75 1.54 12.54%
  YoY % -3.99% -6.59% 4.18% 23.16% 55.43% 13.64% -
  Horiz. % 203.25% 211.69% 226.62% 217.53% 176.62% 113.64% 100.00%
DPS 0.00 0.95 2.31 0.75 0.58 0.44 0.44 -
  YoY % 0.00% -58.87% 208.00% 29.31% 31.82% 0.00% -
  Horiz. % 0.00% 215.91% 525.00% 170.45% 131.82% 100.00% 100.00%
NAPS 0.3231 0.3049 0.2766 0.2385 0.1988 0.1668 0.1553 12.98%
  YoY % 5.97% 10.23% 15.97% 19.97% 19.18% 7.41% -
  Horiz. % 208.05% 196.33% 178.11% 153.57% 128.01% 107.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4800 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 -
P/RPS 0.73 0.88 1.10 0.87 0.71 0.41 0.40 10.54%
  YoY % -17.05% -20.00% 26.44% 22.54% 73.17% 2.50% -
  Horiz. % 182.50% 220.00% 275.00% 217.50% 177.50% 102.50% 100.00%
P/EPS 14.99 18.26 21.54 14.97 14.73 11.94 11.61 4.35%
  YoY % -17.91% -15.23% 43.89% 1.63% 23.37% 2.84% -
  Horiz. % 129.11% 157.28% 185.53% 128.94% 126.87% 102.84% 100.00%
EY 6.67 5.48 4.64 6.68 6.79 8.38 8.61 -4.16%
  YoY % 21.72% 18.10% -30.54% -1.62% -18.97% -2.67% -
  Horiz. % 77.47% 63.65% 53.89% 77.58% 78.86% 97.33% 100.00%
DY 0.00 1.60 3.07 1.51 1.46 2.08 2.44 -
  YoY % 0.00% -47.88% 103.31% 3.42% -29.81% -14.75% -
  Horiz. % 0.00% 65.57% 125.82% 61.89% 59.84% 85.25% 100.00%
P/NAPS 1.45 1.95 2.72 2.10 2.01 1.25 1.15 3.94%
  YoY % -25.64% -28.31% 29.52% 4.48% 60.80% 8.70% -
  Horiz. % 126.09% 169.57% 236.52% 182.61% 174.78% 108.70% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 -
Price 0.4850 0.5900 0.8350 1.6700 1.5800 1.7900 1.3500 -
P/RPS 0.74 0.83 1.13 0.88 0.82 0.51 0.44 9.05%
  YoY % -10.84% -26.55% 28.41% 7.32% 60.78% 15.91% -
  Horiz. % 168.18% 188.64% 256.82% 200.00% 186.36% 115.91% 100.00%
P/EPS 15.15 17.24 22.07 15.06 16.99 14.84 12.75 2.91%
  YoY % -12.12% -21.88% 46.55% -11.36% 14.49% 16.39% -
  Horiz. % 118.82% 135.22% 173.10% 118.12% 133.25% 116.39% 100.00%
EY 6.60 5.80 4.53 6.64 5.89 6.74 7.84 -2.83%
  YoY % 13.79% 28.04% -31.78% 12.73% -12.61% -14.03% -
  Horiz. % 84.18% 73.98% 57.78% 84.69% 75.13% 85.97% 100.00%
DY 0.00 1.69 2.99 1.50 1.27 1.68 2.22 -
  YoY % 0.00% -43.48% 99.33% 18.11% -24.40% -24.32% -
  Horiz. % 0.00% 76.13% 134.68% 67.57% 57.21% 75.68% 100.00%
P/NAPS 1.47 1.84 2.78 2.11 2.32 1.56 1.26 2.60%
  YoY % -20.11% -33.81% 31.75% -9.05% 48.72% 23.81% -
  Horiz. % 116.67% 146.03% 220.63% 167.46% 184.13% 123.81% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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