Highlights

[LUXCHEM] YoY Quarter Result on 2017-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     5.60%    YoY -     -29.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 206,246 197,203 186,373 184,011 147,122 128,862 121,834 9.17%
  YoY % 4.59% 5.81% 1.28% 25.07% 14.17% 5.77% -
  Horiz. % 169.28% 161.86% 152.97% 151.03% 120.76% 105.77% 100.00%
PBT 11,190 13,344 18,638 19,009 8,613 7,866 7,944 5.87%
  YoY % -16.14% -28.40% -1.95% 120.70% 9.50% -0.98% -
  Horiz. % 140.86% 167.98% 234.62% 239.29% 108.42% 99.02% 100.00%
Tax -2,445 -4,037 -5,221 -3,601 -2,437 -2,055 -1,997 3.43%
  YoY % 39.44% 22.68% -44.99% -47.76% -18.59% -2.90% -
  Horiz. % 122.43% 202.15% 261.44% 180.32% 122.03% 102.90% 100.00%
NP 8,745 9,307 13,417 15,408 6,176 5,811 5,947 6.63%
  YoY % -6.04% -30.63% -12.92% 149.48% 6.28% -2.29% -
  Horiz. % 147.05% 156.50% 225.61% 259.09% 103.85% 97.71% 100.00%
NP to SH 8,765 9,492 13,509 15,373 6,287 5,874 5,984 6.56%
  YoY % -7.66% -29.74% -12.13% 144.52% 7.03% -1.84% -
  Horiz. % 146.47% 158.62% 225.75% 256.90% 105.06% 98.16% 100.00%
Tax Rate 21.85 % 30.25 % 28.01 % 18.94 % 28.29 % 26.13 % 25.14 % -2.31%
  YoY % -27.77% 8.00% 47.89% -33.05% 8.27% 3.94% -
  Horiz. % 86.91% 120.33% 111.42% 75.34% 112.53% 103.94% 100.00%
Total Cost 197,501 187,896 172,956 168,603 140,946 123,051 115,887 9.29%
  YoY % 5.11% 8.64% 2.58% 19.62% 14.54% 6.18% -
  Horiz. % 170.43% 162.14% 149.25% 145.49% 121.62% 106.18% 100.00%
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,698 12,380 12,214 11,822 7,785 6,496 7,201 6.82%
  YoY % -13.59% 1.36% 3.32% 51.85% 19.84% -9.79% -
  Horiz. % 148.55% 171.91% 169.60% 164.16% 108.10% 90.21% 100.00%
Div Payout % 122.06 % 130.43 % 90.41 % 76.90 % 123.83 % 110.60 % 120.35 % 0.24%
  YoY % -6.42% 44.27% 17.57% -37.90% 11.96% -8.10% -
  Horiz. % 101.42% 108.38% 75.12% 63.90% 102.89% 91.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
NOSH 855,857 825,391 271,425 262,712 259,512 129,934 130,940 36.72%
  YoY % 3.69% 204.09% 3.32% 1.23% 99.73% -0.77% -
  Horiz. % 653.62% 630.35% 207.29% 200.63% 198.19% 99.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.24 % 4.72 % 7.20 % 8.37 % 4.20 % 4.51 % 4.88 % -2.31%
  YoY % -10.17% -34.44% -13.98% 99.29% -6.87% -7.58% -
  Horiz. % 86.89% 96.72% 147.54% 171.52% 86.07% 92.42% 100.00%
ROE 3.10 % 3.71 % 17.78 % 8.02 % 4.04 % 4.52 % 4.35 % -5.49%
  YoY % -16.44% -79.13% 121.70% 98.51% -10.62% 3.91% -
  Horiz. % 71.26% 85.29% 408.74% 184.37% 92.87% 103.91% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.10 23.89 68.66 70.04 56.69 99.17 93.05 -20.15%
  YoY % 0.88% -65.21% -1.97% 23.55% -42.84% 6.58% -
  Horiz. % 25.90% 25.67% 73.79% 75.27% 60.92% 106.58% 100.00%
EPS 1.02 1.15 1.64 5.82 2.42 2.26 4.57 -22.11%
  YoY % -11.30% -29.88% -71.82% 140.50% 7.08% -50.55% -
  Horiz. % 22.32% 25.16% 35.89% 127.35% 52.95% 49.45% 100.00%
DPS 1.25 1.50 4.50 4.50 3.00 5.00 5.50 -21.87%
  YoY % -16.67% -66.67% 0.00% 50.00% -40.00% -9.09% -
  Horiz. % 22.73% 27.27% 81.82% 81.82% 54.55% 90.91% 100.00%
NAPS 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 -17.54%
  YoY % 6.45% 10.71% -61.64% 21.67% -40.00% -4.76% -
  Horiz. % 31.43% 29.52% 26.67% 69.52% 57.14% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.56 22.52 21.29 21.02 16.80 14.72 13.92 9.16%
  YoY % 4.62% 5.78% 1.28% 25.12% 14.13% 5.75% -
  Horiz. % 169.25% 161.78% 152.95% 151.01% 120.69% 105.75% 100.00%
EPS 1.00 1.08 1.54 1.76 0.72 0.67 0.68 6.64%
  YoY % -7.41% -29.87% -12.50% 144.44% 7.46% -1.47% -
  Horiz. % 147.06% 158.82% 226.47% 258.82% 105.88% 98.53% 100.00%
DPS 1.22 1.41 1.40 1.35 0.89 0.74 0.82 6.84%
  YoY % -13.48% 0.71% 3.70% 51.69% 20.27% -9.76% -
  Horiz. % 148.78% 171.95% 170.73% 164.63% 108.54% 90.24% 100.00%
NAPS 0.3226 0.2923 0.0868 0.2190 0.1778 0.1484 0.1570 12.75%
  YoY % 10.37% 236.75% -60.37% 23.17% 19.81% -5.48% -
  Horiz. % 205.48% 186.18% 55.29% 139.49% 113.25% 94.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 -
P/RPS 2.16 3.16 2.14 2.37 1.45 1.30 1.34 8.28%
  YoY % -31.65% 47.66% -9.70% 63.45% 11.54% -2.99% -
  Horiz. % 161.19% 235.82% 159.70% 176.87% 108.21% 97.01% 100.00%
P/EPS 50.78 65.65 29.54 28.37 33.85 28.54 27.35 10.86%
  YoY % -22.65% 122.24% 4.12% -16.19% 18.61% 4.35% -
  Horiz. % 185.67% 240.04% 108.01% 103.73% 123.77% 104.35% 100.00%
EY 1.97 1.52 3.39 3.53 2.95 3.50 3.66 -9.80%
  YoY % 29.61% -55.16% -3.97% 19.66% -15.71% -4.37% -
  Horiz. % 53.83% 41.53% 92.62% 96.45% 80.60% 95.63% 100.00%
DY 2.40 1.99 3.06 2.71 3.66 3.88 4.40 -9.60%
  YoY % 20.60% -34.97% 12.92% -25.96% -5.67% -11.82% -
  Horiz. % 54.55% 45.23% 69.55% 61.59% 83.18% 88.18% 100.00%
P/NAPS 1.58 2.44 5.25 2.27 1.37 1.29 1.19 4.84%
  YoY % -35.25% -53.52% 131.28% 65.69% 6.20% 8.40% -
  Horiz. % 132.77% 205.04% 441.18% 190.76% 115.13% 108.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 -
Price 0.5400 0.7750 1.6100 1.8200 0.9050 1.4400 1.2200 -
P/RPS 2.24 3.24 2.34 2.60 1.60 1.45 1.31 9.35%
  YoY % -30.86% 38.46% -10.00% 62.50% 10.34% 10.69% -
  Horiz. % 170.99% 247.33% 178.63% 198.47% 122.14% 110.69% 100.00%
P/EPS 52.73 67.39 32.35 31.10 37.36 31.85 26.70 12.00%
  YoY % -21.75% 108.32% 4.02% -16.76% 17.30% 19.29% -
  Horiz. % 197.49% 252.40% 121.16% 116.48% 139.93% 119.29% 100.00%
EY 1.90 1.48 3.09 3.22 2.68 3.14 3.75 -10.71%
  YoY % 28.38% -52.10% -4.04% 20.15% -14.65% -16.27% -
  Horiz. % 50.67% 39.47% 82.40% 85.87% 71.47% 83.73% 100.00%
DY 2.31 1.94 2.80 2.47 3.31 3.47 4.51 -10.55%
  YoY % 19.07% -30.71% 13.36% -25.38% -4.61% -23.06% -
  Horiz. % 51.22% 43.02% 62.08% 54.77% 73.39% 76.94% 100.00%
P/NAPS 1.64 2.50 5.75 2.49 1.51 1.44 1.16 5.94%
  YoY % -34.40% -56.52% 130.92% 64.90% 4.86% 24.14% -
  Horiz. % 141.38% 215.52% 495.69% 214.66% 130.17% 124.14% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers