Highlights

[LUXCHEM] YoY 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 -     0.74%    YoY -     94.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 196,653 218,132 159,970 172,540 143,464 140,859 129,067 7.27%
  YoY % -9.85% 36.36% -7.29% 20.27% 1.85% 9.14% -
  Horiz. % 152.37% 169.01% 123.94% 133.68% 111.15% 109.14% 100.00%
PBT 12,841 18,393 9,571 4,876 6,665 6,053 8,508 7.10%
  YoY % -30.19% 92.17% 96.29% -26.84% 10.11% -28.86% -
  Horiz. % 150.93% 216.18% 112.49% 57.31% 78.34% 71.14% 100.00%
Tax -3,247 -4,611 -2,500 -3,370 -1,626 -1,529 -2,153 7.08%
  YoY % 29.58% -84.44% 25.82% -107.26% -6.34% 28.98% -
  Horiz. % 150.81% 214.17% 116.12% 156.53% 75.52% 71.02% 100.00%
NP 9,594 13,782 7,071 1,506 5,039 4,524 6,355 7.10%
  YoY % -30.39% 94.91% 369.52% -70.11% 11.38% -28.81% -
  Horiz. % 150.97% 216.87% 111.27% 23.70% 79.29% 71.19% 100.00%
NP to SH 9,630 13,609 7,002 1,552 4,958 4,510 6,353 7.18%
  YoY % -29.24% 94.36% 351.16% -68.70% 9.93% -29.01% -
  Horiz. % 151.58% 214.21% 110.22% 24.43% 78.04% 70.99% 100.00%
Tax Rate 25.29 % 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % -0.01%
  YoY % 0.88% -4.02% -62.21% 183.24% -3.40% -0.20% -
  Horiz. % 99.92% 99.05% 103.20% 273.05% 96.40% 99.80% 100.00%
Total Cost 187,059 204,350 152,899 171,034 138,425 136,335 122,712 7.28%
  YoY % -8.46% 33.65% -10.60% 23.56% 1.53% 11.10% -
  Horiz. % 152.44% 166.53% 124.60% 139.38% 112.80% 111.10% 100.00%
Net Worth 270,720 245,182 198,920 165,546 149,650 140,368 132,516 12.64%
  YoY % 10.42% 23.26% 20.16% 10.62% 6.61% 5.93% -
  Horiz. % 204.29% 185.02% 150.11% 124.93% 112.93% 105.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 270,720 245,182 198,920 165,546 149,650 140,368 132,516 12.64%
  YoY % 10.42% 23.26% 20.16% 10.62% 6.61% 5.93% -
  Horiz. % 204.29% 185.02% 150.11% 124.93% 112.93% 105.93% 100.00%
NOSH 846,002 275,485 265,227 258,666 130,131 129,971 129,918 36.63%
  YoY % 207.09% 3.87% 2.54% 98.77% 0.12% 0.04% -
  Horiz. % 651.18% 212.05% 204.15% 199.10% 100.16% 100.04% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.88 % 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % -0.14%
  YoY % -22.78% 42.99% 408.05% -75.21% 9.35% -34.76% -
  Horiz. % 99.19% 128.46% 89.84% 17.68% 71.34% 65.24% 100.00%
ROE 3.56 % 5.55 % 3.52 % 0.94 % 3.31 % 3.21 % 4.79 % -4.82%
  YoY % -35.86% 57.67% 274.47% -71.60% 3.12% -32.99% -
  Horiz. % 74.32% 115.87% 73.49% 19.62% 69.10% 67.01% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.24 79.18 60.31 66.70 110.25 108.38 99.34 -21.49%
  YoY % -70.65% 31.29% -9.58% -39.50% 1.73% 9.10% -
  Horiz. % 23.39% 79.71% 60.71% 67.14% 110.98% 109.10% 100.00%
EPS 1.14 4.94 2.64 0.60 3.81 3.47 4.89 -21.54%
  YoY % -76.92% 87.12% 340.00% -84.25% 9.80% -29.04% -
  Horiz. % 23.31% 101.02% 53.99% 12.27% 77.91% 70.96% 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 0.8900 0.7500 0.6400 1.1500 1.0800 1.0200 -17.56%
  YoY % -64.04% 18.67% 17.19% -44.35% 6.48% 5.88% -
  Horiz. % 31.37% 87.25% 73.53% 62.75% 112.75% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.46 24.91 18.27 19.71 16.39 16.09 14.74 7.27%
  YoY % -9.84% 36.34% -7.31% 20.26% 1.86% 9.16% -
  Horiz. % 152.37% 169.00% 123.95% 133.72% 111.19% 109.16% 100.00%
EPS 1.10 1.55 0.80 0.18 0.57 0.52 0.73 7.07%
  YoY % -29.03% 93.75% 344.44% -68.42% 9.62% -28.77% -
  Horiz. % 150.68% 212.33% 109.59% 24.66% 78.08% 71.23% 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 0.3092 0.2800 0.2272 0.1891 0.1709 0.1603 0.1514 12.63%
  YoY % 10.43% 23.24% 20.15% 10.65% 6.61% 5.88% -
  Horiz. % 204.23% 184.94% 150.07% 124.90% 112.88% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 -
P/RPS 2.69 2.00 2.85 1.45 1.31 1.18 1.12 15.72%
  YoY % 34.50% -29.82% 96.55% 10.69% 11.02% 5.36% -
  Horiz. % 240.18% 178.57% 254.46% 129.46% 116.96% 105.36% 100.00%
P/EPS 54.91 31.98 65.15 161.67 37.80 36.89 22.70 15.85%
  YoY % 71.70% -50.91% -59.70% 327.70% 2.47% 62.51% -
  Horiz. % 241.89% 140.88% 287.00% 712.20% 166.52% 162.51% 100.00%
EY 1.82 3.13 1.53 0.62 2.65 2.71 4.41 -13.71%
  YoY % -41.85% 104.58% 146.77% -76.60% -2.21% -38.55% -
  Horiz. % 41.27% 70.98% 34.69% 14.06% 60.09% 61.45% 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 1.78 2.29 1.52 1.25 1.19 1.09 10.17%
  YoY % 9.55% -22.27% 50.66% 21.60% 5.04% 9.17% -
  Horiz. % 178.90% 163.30% 210.09% 139.45% 114.68% 109.17% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 -
Price 0.6100 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 -
P/RPS 2.62 2.26 2.84 1.78 1.29 1.17 1.15 14.70%
  YoY % 15.93% -20.42% 59.55% 37.98% 10.26% 1.74% -
  Horiz. % 227.83% 196.52% 246.96% 154.78% 112.17% 101.74% 100.00%
P/EPS 53.59 36.23 64.77 198.33 37.27 36.60 23.31 14.88%
  YoY % 47.92% -44.06% -67.34% 432.14% 1.83% 57.01% -
  Horiz. % 229.90% 155.43% 277.86% 850.84% 159.89% 157.01% 100.00%
EY 1.87 2.76 1.54 0.50 2.68 2.73 4.29 -12.92%
  YoY % -32.25% 79.22% 208.00% -81.34% -1.83% -36.36% -
  Horiz. % 43.59% 64.34% 35.90% 11.66% 62.47% 63.64% 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 1.91 2.01 2.28 1.86 1.23 1.18 1.12 9.30%
  YoY % -4.98% -11.84% 22.58% 51.22% 4.24% 5.36% -
  Horiz. % 170.54% 179.46% 203.57% 166.07% 109.82% 105.36% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers