Highlights

[LUXCHEM] YoY 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 -     3.84%    YoY -     -9.71%
Quarter Report


View:


Show?  YoY % Horiz. %

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 187,488 212,277 188,234 179,358 169,169 159,440 122,283 7.38%
  YoY % -11.68% 12.77% 4.95% 6.02% 6.10% 30.39% -
  Horiz. % 153.32% 173.59% 153.93% 146.67% 138.34% 130.39% 100.00%
PBT 11,352 12,994 12,329 13,435 17,320 7,976 5,697 12.17%
  YoY % -12.64% 5.39% -8.23% -22.43% 117.15% 40.00% -
  Horiz. % 199.26% 228.08% 216.41% 235.83% 304.02% 140.00% 100.00%
Tax -3,109 -3,202 -3,222 -3,405 -4,448 -2,054 -1,592 11.80%
  YoY % 2.90% 0.62% 5.37% 23.45% -116.55% -29.02% -
  Horiz. % 195.29% 201.13% 202.39% 213.88% 279.40% 129.02% 100.00%
NP 8,243 9,792 9,107 10,030 12,872 5,922 4,105 12.32%
  YoY % -15.82% 7.52% -9.20% -22.08% 117.36% 44.26% -
  Horiz. % 200.80% 238.54% 221.85% 244.34% 313.57% 144.26% 100.00%
NP to SH 8,583 9,838 8,989 9,956 13,004 5,972 4,285 12.27%
  YoY % -12.76% 9.44% -9.71% -23.44% 117.75% 39.37% -
  Horiz. % 200.30% 229.59% 209.78% 232.35% 303.48% 139.37% 100.00%
Tax Rate 27.39 % 24.64 % 26.13 % 25.34 % 25.68 % 25.75 % 27.94 % -0.33%
  YoY % 11.16% -5.70% 3.12% -1.32% -0.27% -7.84% -
  Horiz. % 98.03% 88.19% 93.52% 90.69% 91.91% 92.16% 100.00%
Total Cost 179,245 202,485 179,127 169,328 156,297 153,518 118,178 7.19%
  YoY % -11.48% 13.04% 5.79% 8.34% 1.81% 29.90% -
  Horiz. % 151.67% 171.34% 151.57% 143.28% 132.26% 129.90% 100.00%
Net Worth 289,422 273,142 247,789 213,729 178,640 149,625 138,937 13.00%
  YoY % 5.96% 10.23% 15.94% 19.64% 19.39% 7.69% -
  Horiz. % 208.31% 196.59% 178.35% 153.83% 128.58% 107.69% 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 - - - - - - - -
  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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 289,422 273,142 247,789 213,729 178,640 149,625 138,937 13.00%
  YoY % 5.96% 10.23% 15.94% 19.64% 19.39% 7.69% -
  Horiz. % 208.31% 196.59% 178.35% 153.83% 128.58% 107.69% 100.00%
NOSH 877,037 853,571 825,964 270,543 262,707 130,108 129,848 37.47%
  YoY % 2.75% 3.34% 205.30% 2.98% 101.91% 0.20% -
  Horiz. % 675.43% 657.36% 636.10% 208.35% 202.32% 100.20% 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 4.40 % 4.61 % 4.84 % 5.59 % 7.61 % 3.71 % 3.36 % 4.59%
  YoY % -4.56% -4.75% -13.42% -26.54% 105.12% 10.42% -
  Horiz. % 130.95% 137.20% 144.05% 166.37% 226.49% 110.42% 100.00%
ROE 2.97 % 3.60 % 3.63 % 4.66 % 7.28 % 3.99 % 3.08 % -0.60%
  YoY % -17.50% -0.83% -22.10% -35.99% 82.46% 29.55% -
  Horiz. % 96.43% 116.88% 117.86% 151.30% 236.36% 129.55% 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 21.38 24.87 22.79 66.30 64.39 122.54 94.17 -21.89%
  YoY % -14.03% 9.13% -65.63% 2.97% -47.45% 30.13% -
  Horiz. % 22.70% 26.41% 24.20% 70.40% 68.38% 130.13% 100.00%
EPS 0.96 1.15 1.09 3.68 4.95 4.59 3.30 -18.59%
  YoY % -16.52% 5.50% -70.38% -25.66% 7.84% 39.09% -
  Horiz. % 29.09% 34.85% 33.03% 111.52% 150.00% 139.09% 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 0.3300 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 20.93 23.70 21.01 20.02 18.88 17.80 13.65 7.38%
  YoY % -11.69% 12.80% 4.95% 6.04% 6.07% 30.40% -
  Horiz. % 153.33% 173.63% 153.92% 146.67% 138.32% 130.40% 100.00%
EPS 0.96 1.10 1.00 1.11 1.45 0.67 0.48 12.24%
  YoY % -12.73% 10.00% -9.91% -23.45% 116.42% 39.58% -
  Horiz. % 200.00% 229.17% 208.33% 231.25% 302.08% 139.58% 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 0.3231 0.3049 0.2766 0.2386 0.1994 0.1670 0.1551 13.00%
  YoY % 5.97% 10.23% 15.93% 19.66% 19.40% 7.67% -
  Horiz. % 208.32% 196.58% 178.34% 153.84% 128.56% 107.67% 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 2.25 2.51 3.58 2.50 2.13 1.18 1.31 9.43%
  YoY % -10.36% -29.89% 43.20% 17.37% 80.51% -9.92% -
  Horiz. % 171.76% 191.60% 273.28% 190.84% 162.60% 90.08% 100.00%
P/EPS 49.05 54.23 74.89 45.11 27.68 31.37 37.27 4.68%
  YoY % -9.55% -27.59% 66.02% 62.97% -11.76% -15.83% -
  Horiz. % 131.61% 145.51% 200.94% 121.04% 74.27% 84.17% 100.00%
EY 2.04 1.84 1.34 2.22 3.61 3.19 2.68 -4.44%
  YoY % 10.87% 37.31% -39.64% -38.50% 13.17% 19.03% -
  Horiz. % 76.12% 68.66% 50.00% 82.84% 134.70% 119.03% 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 1.45 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 2.27 2.37 3.66 2.52 2.45 1.46 1.43 8.00%
  YoY % -4.22% -35.25% 45.24% 2.86% 67.81% 2.10% -
  Horiz. % 158.74% 165.73% 255.94% 176.22% 171.33% 102.10% 100.00%
P/EPS 49.56 51.19 76.72 45.38 31.92 39.00 40.91 3.25%
  YoY % -3.18% -33.28% 69.06% 42.17% -18.15% -4.67% -
  Horiz. % 121.14% 125.13% 187.53% 110.93% 78.02% 95.33% 100.00%
EY 2.02 1.95 1.30 2.20 3.13 2.56 2.44 -3.10%
  YoY % 3.59% 50.00% -40.91% -29.71% 22.27% 4.92% -
  Horiz. % 82.79% 79.92% 53.28% 90.16% 128.28% 104.92% 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 1.47 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

388  525  518  836 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.265+0.005 
 NICE 0.21+0.095 
 BORNOIL 0.055+0.005 
 FINTEC 0.130.00 
 PHB-WB 0.020.00 
 MINETEC 0.35+0.035 
 XDL 0.07+0.005 
 LKL 1.68+0.29 
 JADI 0.125+0.035 
 JCY 0.81+0.035 

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