Highlights

[LUXCHEM] YoY Quarter Result on 2018-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     0.95%    YoY -     9.44%
Quarter Report


View:


Show?  YoY % Horiz. %

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 212,277 188,234 179,358 169,169 159,440 122,283 112,019 11.24%
  YoY % 12.77% 4.95% 6.02% 6.10% 30.39% 9.16% -
  Horiz. % 189.50% 168.04% 160.11% 151.02% 142.33% 109.16% 100.00%
PBT 12,994 12,329 13,435 17,320 7,976 5,697 5,329 16.01%
  YoY % 5.39% -8.23% -22.43% 117.15% 40.00% 6.91% -
  Horiz. % 243.84% 231.36% 252.11% 325.01% 149.67% 106.91% 100.00%
Tax -3,202 -3,222 -3,405 -4,448 -2,054 -1,592 -1,341 15.60%
  YoY % 0.62% 5.37% 23.45% -116.55% -29.02% -18.72% -
  Horiz. % 238.78% 240.27% 253.91% 331.69% 153.17% 118.72% 100.00%
NP 9,792 9,107 10,030 12,872 5,922 4,105 3,988 16.14%
  YoY % 7.52% -9.20% -22.08% 117.36% 44.26% 2.93% -
  Horiz. % 245.54% 228.36% 251.50% 322.77% 148.50% 102.93% 100.00%
NP to SH 9,838 8,989 9,956 13,004 5,972 4,285 4,029 16.03%
  YoY % 9.44% -9.71% -23.44% 117.75% 39.37% 6.35% -
  Horiz. % 244.18% 223.11% 247.11% 322.76% 148.23% 106.35% 100.00%
Tax Rate 24.64 % 26.13 % 25.34 % 25.68 % 25.75 % 27.94 % 25.16 % -0.35%
  YoY % -5.70% 3.12% -1.32% -0.27% -7.84% 11.05% -
  Horiz. % 97.93% 103.86% 100.72% 102.07% 102.34% 111.05% 100.00%
Total Cost 202,485 179,127 169,328 156,297 153,518 118,178 108,031 11.03%
  YoY % 13.04% 5.79% 8.34% 1.81% 29.90% 9.39% -
  Horiz. % 187.43% 165.81% 156.74% 144.68% 142.11% 109.39% 100.00%
Net Worth 273,142 247,789 213,729 178,640 149,625 138,937 131,237 12.99%
  YoY % 10.23% 15.94% 19.64% 19.39% 7.69% 5.87% -
  Horiz. % 208.13% 188.81% 162.86% 136.12% 114.01% 105.87% 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 - - - - - - - -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 213,729 178,640 149,625 138,937 131,237 12.99%
  YoY % 10.23% 15.94% 19.64% 19.39% 7.69% 5.87% -
  Horiz. % 208.13% 188.81% 162.86% 136.12% 114.01% 105.87% 100.00%
NOSH 853,571 825,964 270,543 262,707 130,108 129,848 131,237 36.61%
  YoY % 3.34% 205.30% 2.98% 101.91% 0.20% -1.06% -
  Horiz. % 650.40% 629.36% 206.15% 200.18% 99.14% 98.94% 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 4.61 % 4.84 % 5.59 % 7.61 % 3.71 % 3.36 % 3.56 % 4.40%
  YoY % -4.75% -13.42% -26.54% 105.12% 10.42% -5.62% -
  Horiz. % 129.49% 135.96% 157.02% 213.76% 104.21% 94.38% 100.00%
ROE 3.60 % 3.63 % 4.66 % 7.28 % 3.99 % 3.08 % 3.07 % 2.69%
  YoY % -0.83% -22.10% -35.99% 82.46% 29.55% 0.33% -
  Horiz. % 117.26% 118.24% 151.79% 237.13% 129.97% 100.33% 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 24.87 22.79 66.30 64.39 122.54 94.17 85.36 -18.57%
  YoY % 9.13% -65.63% 2.97% -47.45% 30.13% 10.32% -
  Horiz. % 29.14% 26.70% 77.67% 75.43% 143.56% 110.32% 100.00%
EPS 1.15 1.09 3.68 4.95 4.59 3.30 3.07 -15.09%
  YoY % 5.50% -70.38% -25.66% 7.84% 39.09% 7.49% -
  Horiz. % 37.46% 35.50% 119.87% 161.24% 149.51% 107.49% 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 0.3200 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 23.72 21.03 20.04 18.90 17.81 13.66 12.52 11.23%
  YoY % 12.79% 4.94% 6.03% 6.12% 30.38% 9.11% -
  Horiz. % 189.46% 167.97% 160.06% 150.96% 142.25% 109.11% 100.00%
EPS 1.10 1.00 1.11 1.45 0.67 0.48 0.45 16.06%
  YoY % 10.00% -9.91% -23.45% 116.42% 39.58% 6.67% -
  Horiz. % 244.44% 222.22% 246.67% 322.22% 148.89% 106.67% 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 0.3052 0.2769 0.2388 0.1996 0.1672 0.1552 0.1466 12.99%
  YoY % 10.22% 15.95% 19.64% 19.38% 7.73% 5.87% -
  Horiz. % 208.19% 188.88% 162.89% 136.15% 114.05% 105.87% 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 2.51 3.58 2.50 2.13 1.18 1.31 1.45 9.57%
  YoY % -29.89% 43.20% 17.37% 80.51% -9.92% -9.66% -
  Horiz. % 173.10% 246.90% 172.41% 146.90% 81.38% 90.34% 100.00%
P/EPS 54.23 74.89 45.11 27.68 31.37 37.27 40.39 5.03%
  YoY % -27.59% 66.02% 62.97% -11.76% -15.83% -7.72% -
  Horiz. % 134.27% 185.42% 111.69% 68.53% 77.67% 92.28% 100.00%
EY 1.84 1.34 2.22 3.61 3.19 2.68 2.48 -4.85%
  YoY % 37.31% -39.64% -38.50% 13.17% 19.03% 8.06% -
  Horiz. % 74.19% 54.03% 89.52% 145.56% 128.63% 108.06% 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 1.95 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 2.37 3.66 2.52 2.45 1.46 1.43 1.49 8.04%
  YoY % -35.25% 45.24% 2.86% 67.81% 2.10% -4.03% -
  Horiz. % 159.06% 245.64% 169.13% 164.43% 97.99% 95.97% 100.00%
P/EPS 51.19 76.72 45.38 31.92 39.00 40.91 41.37 3.61%
  YoY % -33.28% 69.06% 42.17% -18.15% -4.67% -1.11% -
  Horiz. % 123.74% 185.45% 109.69% 77.16% 94.27% 98.89% 100.00%
EY 1.95 1.30 2.20 3.13 2.56 2.44 2.42 -3.53%
  YoY % 50.00% -40.91% -29.71% 22.27% 4.92% 0.83% -
  Horiz. % 80.58% 53.72% 90.91% 129.34% 105.79% 100.83% 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 1.84 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers