Highlights

[LUXCHEM] YoY Quarter Result on 2016-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     86.12%    YoY -     32.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 188,388 198,911 203,114 175,849 161,034 153,497 132,932 5.98%
  YoY % -5.29% -2.07% 15.50% 9.20% 4.91% 15.47% -
  Horiz. % 141.72% 149.63% 152.80% 132.28% 121.14% 115.47% 100.00%
PBT 13,169 12,856 11,709 17,435 13,191 6,324 6,554 12.33%
  YoY % 2.43% 9.80% -32.84% 32.17% 108.59% -3.51% -
  Horiz. % 200.93% 196.16% 178.65% 266.02% 201.27% 96.49% 100.00%
Tax -3,566 -3,338 -2,921 -4,268 -3,382 -1,631 -1,600 14.28%
  YoY % -6.83% -14.28% 31.56% -26.20% -107.36% -1.94% -
  Horiz. % 222.88% 208.62% 182.56% 266.75% 211.38% 101.94% 100.00%
NP 9,603 9,518 8,788 13,167 9,809 4,693 4,954 11.66%
  YoY % 0.89% 8.31% -33.26% 34.23% 109.01% -5.27% -
  Horiz. % 193.84% 192.13% 177.39% 265.79% 198.00% 94.73% 100.00%
NP to SH 9,893 9,745 8,657 13,032 9,806 4,745 4,979 12.12%
  YoY % 1.52% 12.57% -33.57% 32.90% 106.66% -4.70% -
  Horiz. % 198.69% 195.72% 173.87% 261.74% 196.95% 95.30% 100.00%
Tax Rate 27.08 % 25.96 % 24.95 % 24.48 % 25.64 % 25.79 % 24.41 % 1.74%
  YoY % 4.31% 4.05% 1.92% -4.52% -0.58% 5.65% -
  Horiz. % 110.94% 106.35% 102.21% 100.29% 105.04% 105.65% 100.00%
Total Cost 178,785 189,393 194,326 162,682 151,225 148,804 127,978 5.73%
  YoY % -5.60% -2.54% 19.45% 7.58% 1.63% 16.27% -
  Horiz. % 139.70% 147.99% 151.84% 127.12% 118.16% 116.27% 100.00%
Net Worth 295,951 272,178 246,946 206,474 169,970 148,199 139,100 13.40%
  YoY % 8.73% 10.22% 19.60% 21.48% 14.69% 6.54% -
  Horiz. % 212.76% 195.67% 177.53% 148.44% 122.19% 106.54% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,704 8,505 6,936 6,703 5,229 3,899 3,900 14.31%
  YoY % 2.34% 22.62% 3.48% 28.18% 34.10% -0.00% -
  Horiz. % 223.19% 218.09% 177.86% 171.89% 134.10% 100.00% 100.00%
Div Payout % 87.99 % 87.28 % 80.13 % 51.44 % 53.33 % 82.19 % 78.33 % 1.96%
  YoY % 0.81% 8.92% 55.77% -3.54% -35.11% 4.93% -
  Horiz. % 112.33% 111.43% 102.30% 65.67% 68.08% 104.93% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 295,951 272,178 246,946 206,474 169,970 148,199 139,100 13.40%
  YoY % 8.73% 10.22% 19.60% 21.48% 14.69% 6.54% -
  Horiz. % 212.76% 195.67% 177.53% 148.44% 122.19% 106.54% 100.00%
NOSH 870,445 850,558 277,467 268,148 261,493 129,999 130,000 37.27%
  YoY % 2.34% 206.54% 3.48% 2.54% 101.15% -0.00% -
  Horiz. % 669.57% 654.28% 213.44% 206.27% 201.15% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.10 % 4.79 % 4.33 % 7.49 % 6.09 % 3.06 % 3.73 % 5.35%
  YoY % 6.47% 10.62% -42.19% 22.99% 99.02% -17.96% -
  Horiz. % 136.73% 128.42% 116.09% 200.80% 163.27% 82.04% 100.00%
ROE 3.34 % 3.58 % 3.51 % 6.31 % 5.77 % 3.20 % 3.58 % -1.15%
  YoY % -6.70% 1.99% -44.37% 9.36% 80.31% -10.61% -
  Horiz. % 93.30% 100.00% 98.04% 176.26% 161.17% 89.39% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.64 23.39 73.20 65.58 61.58 118.07 102.26 -22.80%
  YoY % -7.48% -68.05% 11.62% 6.50% -47.84% 15.46% -
  Horiz. % 21.16% 22.87% 71.58% 64.13% 60.22% 115.46% 100.00%
EPS 1.13 1.15 3.12 4.86 3.75 3.65 3.83 -18.40%
  YoY % -1.74% -63.14% -35.80% 29.60% 2.74% -4.70% -
  Horiz. % 29.50% 30.03% 81.46% 126.89% 97.91% 95.30% 100.00%
DPS 1.00 1.00 2.50 2.50 2.00 3.00 3.00 -16.72%
  YoY % 0.00% -60.00% 0.00% 25.00% -33.33% 0.00% -
  Horiz. % 33.33% 33.33% 83.33% 83.33% 66.67% 100.00% 100.00%
NAPS 0.3400 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 -17.39%
  YoY % 6.25% -64.04% 15.58% 18.46% -42.98% 6.54% -
  Horiz. % 31.78% 29.91% 83.18% 71.96% 60.75% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.06 22.24 22.71 19.66 18.00 17.16 14.86 5.98%
  YoY % -5.31% -2.07% 15.51% 9.22% 4.90% 15.48% -
  Horiz. % 141.72% 149.66% 152.83% 132.30% 121.13% 115.48% 100.00%
EPS 1.11 1.09 0.97 1.46 1.10 0.53 0.56 12.07%
  YoY % 1.83% 12.37% -33.56% 32.73% 107.55% -5.36% -
  Horiz. % 198.21% 194.64% 173.21% 260.71% 196.43% 94.64% 100.00%
DPS 0.97 0.95 0.78 0.75 0.58 0.44 0.44 14.08%
  YoY % 2.11% 21.79% 4.00% 29.31% 31.82% 0.00% -
  Horiz. % 220.45% 215.91% 177.27% 170.45% 131.82% 100.00% 100.00%
NAPS 0.3309 0.3043 0.2761 0.2308 0.1900 0.1657 0.1555 13.41%
  YoY % 8.74% 10.21% 19.63% 21.47% 14.67% 6.56% -
  Horiz. % 212.80% 195.69% 177.56% 148.42% 122.19% 106.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5150 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 -
P/RPS 2.38 2.67 2.86 2.23 1.62 1.21 1.20 12.08%
  YoY % -10.86% -6.64% 28.25% 37.65% 33.88% 0.83% -
  Horiz. % 198.33% 222.50% 238.33% 185.83% 135.00% 100.83% 100.00%
P/EPS 45.31 54.55 66.99 30.04 26.67 39.18 32.11 5.90%
  YoY % -16.94% -18.57% 123.00% 12.64% -31.93% 22.02% -
  Horiz. % 141.11% 169.88% 208.63% 93.55% 83.06% 122.02% 100.00%
EY 2.21 1.83 1.49 3.33 3.75 2.55 3.11 -5.53%
  YoY % 20.77% 22.82% -55.26% -11.20% 47.06% -18.01% -
  Horiz. % 71.06% 58.84% 47.91% 107.07% 120.58% 81.99% 100.00%
DY 1.94 1.60 1.20 1.71 2.00 2.10 2.44 -3.75%
  YoY % 21.25% 33.33% -29.82% -14.50% -4.76% -13.93% -
  Horiz. % 79.51% 65.57% 49.18% 70.08% 81.97% 86.07% 100.00%
P/NAPS 1.51 1.95 2.35 1.90 1.54 1.25 1.15 4.64%
  YoY % -22.56% -17.02% 23.68% 23.38% 23.20% 8.70% -
  Horiz. % 131.30% 169.57% 204.35% 165.22% 133.91% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 -
Price 0.5300 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 -
P/RPS 2.45 2.95 2.86 2.32 1.67 1.26 1.24 12.01%
  YoY % -16.95% 3.15% 23.28% 38.92% 32.54% 1.61% -
  Horiz. % 197.58% 237.90% 230.65% 187.10% 134.68% 101.61% 100.00%
P/EPS 46.63 60.22 66.99 31.28 27.47 40.82 33.16 5.84%
  YoY % -22.57% -10.11% 114.16% 13.87% -32.70% 23.10% -
  Horiz. % 140.62% 181.60% 202.02% 94.33% 82.84% 123.10% 100.00%
EY 2.14 1.66 1.49 3.20 3.64 2.45 3.02 -5.58%
  YoY % 28.92% 11.41% -53.44% -12.09% 48.57% -18.87% -
  Horiz. % 70.86% 54.97% 49.34% 105.96% 120.53% 81.13% 100.00%
DY 1.89 1.45 1.20 1.64 1.94 2.01 2.36 -3.63%
  YoY % 30.34% 20.83% -26.83% -15.46% -3.48% -14.83% -
  Horiz. % 80.08% 61.44% 50.85% 69.49% 82.20% 85.17% 100.00%
P/NAPS 1.56 2.16 2.35 1.97 1.58 1.31 1.19 4.61%
  YoY % -27.78% -8.09% 19.29% 24.68% 20.61% 10.08% -
  Horiz. % 131.09% 181.51% 197.48% 165.55% 132.77% 110.08% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers