Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2017-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 12-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -68.71%    YoY -     94.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 202,449 196,653 218,132 159,970 172,540 143,464 140,859 6.23%
  YoY % 2.95% -9.85% 36.36% -7.29% 20.27% 1.85% -
  Horiz. % 143.72% 139.61% 154.86% 113.57% 122.49% 101.85% 100.00%
PBT 12,844 12,841 18,393 9,571 4,876 6,665 6,053 13.35%
  YoY % 0.02% -30.19% 92.17% 96.29% -26.84% 10.11% -
  Horiz. % 212.19% 212.14% 303.87% 158.12% 80.56% 110.11% 100.00%
Tax -3,153 -3,247 -4,611 -2,500 -3,370 -1,626 -1,529 12.81%
  YoY % 2.89% 29.58% -84.44% 25.82% -107.26% -6.34% -
  Horiz. % 206.21% 212.36% 301.57% 163.51% 220.41% 106.34% 100.00%
NP 9,691 9,594 13,782 7,071 1,506 5,039 4,524 13.53%
  YoY % 1.01% -30.39% 94.91% 369.52% -70.11% 11.38% -
  Horiz. % 214.21% 212.07% 304.64% 156.30% 33.29% 111.38% 100.00%
NP to SH 9,599 9,630 13,609 7,002 1,552 4,958 4,510 13.41%
  YoY % -0.32% -29.24% 94.36% 351.16% -68.70% 9.93% -
  Horiz. % 212.84% 213.53% 301.75% 155.25% 34.41% 109.93% 100.00%
Tax Rate 24.55 % 25.29 % 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % -0.47%
  YoY % -2.93% 0.88% -4.02% -62.21% 183.24% -3.40% -
  Horiz. % 97.19% 100.12% 99.25% 103.40% 273.59% 96.60% 100.00%
Total Cost 192,758 187,059 204,350 152,899 171,034 138,425 136,335 5.94%
  YoY % 3.05% -8.46% 33.65% -10.60% 23.56% 1.53% -
  Horiz. % 141.39% 137.21% 149.89% 112.15% 125.45% 101.53% 100.00%
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.12%
  YoY % 8.67% 10.42% 23.26% 20.16% 10.62% 6.61% -
  Horiz. % 209.58% 192.86% 174.67% 141.71% 117.94% 106.61% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 294,190 270,720 245,182 198,920 165,546 149,650 140,368 13.12%
  YoY % 8.67% 10.42% 23.26% 20.16% 10.62% 6.61% -
  Horiz. % 209.58% 192.86% 174.67% 141.71% 117.94% 106.61% 100.00%
NOSH 865,265 846,002 275,485 265,227 258,666 130,131 129,971 37.14%
  YoY % 2.28% 207.09% 3.87% 2.54% 98.77% 0.12% -
  Horiz. % 665.74% 650.92% 211.96% 204.07% 199.02% 100.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.79 % 4.88 % 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 6.90%
  YoY % -1.84% -22.78% 42.99% 408.05% -75.21% 9.35% -
  Horiz. % 149.22% 152.02% 196.88% 137.69% 27.10% 109.35% 100.00%
ROE 3.26 % 3.56 % 5.55 % 3.52 % 0.94 % 3.31 % 3.21 % 0.26%
  YoY % -8.43% -35.86% 57.67% 274.47% -71.60% 3.12% -
  Horiz. % 101.56% 110.90% 172.90% 109.66% 29.28% 103.12% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.40 23.24 79.18 60.31 66.70 110.25 108.38 -22.54%
  YoY % 0.69% -70.65% 31.29% -9.58% -39.50% 1.73% -
  Horiz. % 21.59% 21.44% 73.06% 55.65% 61.54% 101.73% 100.00%
EPS 1.11 1.14 4.94 2.64 0.60 3.81 3.47 -17.29%
  YoY % -2.63% -76.92% 87.12% 340.00% -84.25% 9.80% -
  Horiz. % 31.99% 32.85% 142.36% 76.08% 17.29% 109.80% 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 0.3400 0.3200 0.8900 0.7500 0.6400 1.1500 1.0800 -17.51%
  YoY % 6.25% -64.04% 18.67% 17.19% -44.35% 6.48% -
  Horiz. % 31.48% 29.63% 82.41% 69.44% 59.26% 106.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,773
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.73 22.08 24.49 17.96 19.37 16.11 15.81 6.23%
  YoY % 2.94% -9.84% 36.36% -7.28% 20.24% 1.90% -
  Horiz. % 143.77% 139.66% 154.90% 113.60% 122.52% 101.90% 100.00%
EPS 1.08 1.08 1.53 0.79 0.17 0.56 0.51 13.31%
  YoY % 0.00% -29.41% 93.67% 364.71% -69.64% 9.80% -
  Horiz. % 211.76% 211.76% 300.00% 154.90% 33.33% 109.80% 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 0.3303 0.3039 0.2752 0.2233 0.1858 0.1680 0.1576 13.12%
  YoY % 8.69% 10.43% 23.24% 20.18% 10.60% 6.60% -
  Horiz. % 209.58% 192.83% 174.62% 141.69% 117.89% 106.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5200 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 -
P/RPS 2.22 2.69 2.00 2.85 1.45 1.31 1.18 11.10%
  YoY % -17.47% 34.50% -29.82% 96.55% 10.69% 11.02% -
  Horiz. % 188.14% 227.97% 169.49% 241.53% 122.88% 111.02% 100.00%
P/EPS 46.87 54.91 31.98 65.15 161.67 37.80 36.89 4.07%
  YoY % -14.64% 71.70% -50.91% -59.70% 327.70% 2.47% -
  Horiz. % 127.05% 148.85% 86.69% 176.61% 438.25% 102.47% 100.00%
EY 2.13 1.82 3.13 1.53 0.62 2.65 2.71 -3.93%
  YoY % 17.03% -41.85% 104.58% 146.77% -76.60% -2.21% -
  Horiz. % 78.60% 67.16% 115.50% 56.46% 22.88% 97.79% 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 1.53 1.95 1.78 2.29 1.52 1.25 1.19 4.28%
  YoY % -21.54% 9.55% -22.27% 50.66% 21.60% 5.04% -
  Horiz. % 128.57% 163.87% 149.58% 192.44% 127.73% 105.04% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 -
Price 0.5100 0.6100 1.7900 1.7100 1.1900 1.4200 1.2700 -
P/RPS 2.18 2.62 2.26 2.84 1.78 1.29 1.17 10.92%
  YoY % -16.79% 15.93% -20.42% 59.55% 37.98% 10.26% -
  Horiz. % 186.32% 223.93% 193.16% 242.74% 152.14% 110.26% 100.00%
P/EPS 45.97 53.59 36.23 64.77 198.33 37.27 36.60 3.87%
  YoY % -14.22% 47.92% -44.06% -67.34% 432.14% 1.83% -
  Horiz. % 125.60% 146.42% 98.99% 176.97% 541.89% 101.83% 100.00%
EY 2.18 1.87 2.76 1.54 0.50 2.68 2.73 -3.68%
  YoY % 16.58% -32.25% 79.22% 208.00% -81.34% -1.83% -
  Horiz. % 79.85% 68.50% 101.10% 56.41% 18.32% 98.17% 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 1.50 1.91 2.01 2.28 1.86 1.23 1.18 4.08%
  YoY % -21.47% -4.98% -11.84% 22.58% 51.22% 4.24% -
  Horiz. % 127.12% 161.86% 170.34% 193.22% 157.63% 104.24% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers