Highlights

[LUXCHEM] YoY TTM Result on 2017-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 26-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -8.72%    YoY -     -5.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 781,001 786,977 688,999 640,136 548,106 507,685 521,297 6.97%
  YoY % -0.76% 14.22% 7.63% 16.79% 7.96% -2.61% -
  Horiz. % 149.82% 150.97% 132.17% 122.80% 105.14% 97.39% 100.00%
PBT 51,370 62,194 63,335 34,656 26,552 25,755 30,564 9.04%
  YoY % -17.40% -1.80% 82.75% 30.52% 3.09% -15.73% -
  Horiz. % 168.07% 203.49% 207.22% 113.39% 86.87% 84.27% 100.00%
Tax -13,844 -16,189 -14,817 -11,243 -6,904 -6,336 -7,636 10.42%
  YoY % 14.49% -9.26% -31.79% -62.85% -8.96% 17.02% -
  Horiz. % 181.30% 212.01% 194.04% 147.24% 90.41% 82.98% 100.00%
NP 37,526 46,005 48,518 23,413 19,648 19,419 22,928 8.55%
  YoY % -18.43% -5.18% 107.23% 19.16% 1.18% -15.30% -
  Horiz. % 163.67% 200.65% 211.61% 102.12% 85.69% 84.70% 100.00%
NP to SH 37,856 45,739 48,411 23,617 19,862 19,499 22,956 8.69%
  YoY % -17.23% -5.52% 104.98% 18.91% 1.86% -15.06% -
  Horiz. % 164.91% 199.25% 210.89% 102.88% 86.52% 84.94% 100.00%
Tax Rate 26.95 % 26.03 % 23.39 % 32.44 % 26.00 % 24.60 % 24.98 % 1.27%
  YoY % 3.53% 11.29% -27.90% 24.77% 5.69% -1.52% -
  Horiz. % 107.89% 104.20% 93.63% 129.86% 104.08% 98.48% 100.00%
Total Cost 743,475 740,972 640,481 616,723 528,458 488,266 498,369 6.89%
  YoY % 0.34% 15.69% 3.85% 16.70% 8.23% -2.03% -
  Horiz. % 149.18% 148.68% 128.52% 123.75% 106.04% 97.97% 100.00%
Net Worth 272,178 246,946 206,474 169,970 148,199 139,100 130,436 13.04%
  YoY % 10.22% 19.60% 21.48% 14.69% 6.54% 6.64% -
  Horiz. % 208.67% 189.32% 158.29% 130.31% 113.62% 106.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 20,886 19,150 18,525 13,015 10,396 11,101 11,738 10.07%
  YoY % 9.06% 3.37% 42.34% 25.19% -6.35% -5.43% -
  Horiz. % 177.93% 163.14% 157.82% 110.87% 88.57% 94.57% 100.00%
Div Payout % 55.17 % 41.87 % 38.27 % 55.11 % 52.34 % 56.93 % 51.14 % 1.27%
  YoY % 31.76% 9.41% -30.56% 5.29% -8.06% 11.32% -
  Horiz. % 107.88% 81.87% 74.83% 107.76% 102.35% 111.32% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 272,178 246,946 206,474 169,970 148,199 139,100 130,436 13.04%
  YoY % 10.22% 19.60% 21.48% 14.69% 6.54% 6.64% -
  Horiz. % 208.67% 189.32% 158.29% 130.31% 113.62% 106.64% 100.00%
NOSH 850,558 277,467 268,148 261,493 129,999 130,000 130,436 36.66%
  YoY % 206.54% 3.48% 2.54% 101.15% -0.00% -0.33% -
  Horiz. % 652.08% 212.72% 205.58% 200.48% 99.67% 99.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.80 % 5.85 % 7.04 % 3.66 % 3.58 % 3.83 % 4.40 % 1.46%
  YoY % -17.95% -16.90% 92.35% 2.23% -6.53% -12.95% -
  Horiz. % 109.09% 132.95% 160.00% 83.18% 81.36% 87.05% 100.00%
ROE 13.91 % 18.52 % 23.45 % 13.89 % 13.40 % 14.02 % 17.60 % -3.84%
  YoY % -24.89% -21.02% 68.83% 3.66% -4.42% -20.34% -
  Horiz. % 79.03% 105.23% 133.24% 78.92% 76.14% 79.66% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 91.82 283.63 256.95 244.80 421.62 390.53 399.65 -21.73%
  YoY % -67.63% 10.38% 4.96% -41.94% 7.96% -2.28% -
  Horiz. % 22.98% 70.97% 64.29% 61.25% 105.50% 97.72% 100.00%
EPS 4.45 16.48 18.05 9.03 15.28 15.00 17.60 -20.47%
  YoY % -73.00% -8.70% 99.89% -40.90% 1.87% -14.77% -
  Horiz. % 25.28% 93.64% 102.56% 51.31% 86.82% 85.23% 100.00%
DPS 2.46 6.90 6.91 4.98 8.00 8.50 9.00 -19.43%
  YoY % -64.35% -0.14% 38.76% -37.75% -5.88% -5.56% -
  Horiz. % 27.33% 76.67% 76.78% 55.33% 88.89% 94.44% 100.00%
NAPS 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 -17.29%
  YoY % -64.04% 15.58% 18.46% -42.98% 6.54% 7.00% -
  Horiz. % 32.00% 89.00% 77.00% 65.00% 114.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 89.11 89.79 78.61 73.04 62.54 57.93 59.48 6.97%
  YoY % -0.76% 14.22% 7.63% 16.79% 7.96% -2.61% -
  Horiz. % 149.82% 150.96% 132.16% 122.80% 105.14% 97.39% 100.00%
EPS 4.32 5.22 5.52 2.69 2.27 2.22 2.62 8.69%
  YoY % -17.24% -5.43% 105.20% 18.50% 2.25% -15.27% -
  Horiz. % 164.89% 199.24% 210.69% 102.67% 86.64% 84.73% 100.00%
DPS 2.38 2.19 2.11 1.49 1.19 1.27 1.34 10.04%
  YoY % 8.68% 3.79% 41.61% 25.21% -6.30% -5.22% -
  Horiz. % 177.61% 163.43% 157.46% 111.19% 88.81% 94.78% 100.00%
NAPS 0.3106 0.2818 0.2356 0.1939 0.1691 0.1587 0.1488 13.04%
  YoY % 10.22% 19.61% 21.51% 14.67% 6.55% 6.65% -
  Horiz. % 208.74% 189.38% 158.33% 130.31% 113.64% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 -
P/RPS 0.68 0.74 0.57 0.41 0.34 0.31 0.30 14.61%
  YoY % -8.11% 29.82% 39.02% 20.59% 9.68% 3.33% -
  Horiz. % 226.67% 246.67% 190.00% 136.67% 113.33% 103.33% 100.00%
P/EPS 14.04 12.68 8.09 11.07 9.36 8.20 6.70 13.12%
  YoY % 10.73% 56.74% -26.92% 18.27% 14.15% 22.39% -
  Horiz. % 209.55% 189.25% 120.75% 165.22% 139.70% 122.39% 100.00%
EY 7.12 7.89 12.37 9.03 10.68 12.19 14.91 -11.59%
  YoY % -9.76% -36.22% 36.99% -15.45% -12.39% -18.24% -
  Horiz. % 47.75% 52.92% 82.96% 60.56% 71.63% 81.76% 100.00%
DY 3.93 3.30 4.73 4.98 5.59 6.91 7.63 -10.46%
  YoY % 19.09% -30.23% -5.02% -10.91% -19.10% -9.44% -
  Horiz. % 51.51% 43.25% 61.99% 65.27% 73.26% 90.56% 100.00%
P/NAPS 1.95 2.35 1.90 1.54 1.25 1.15 1.18 8.73%
  YoY % -17.02% 23.68% 23.38% 23.20% 8.70% -2.54% -
  Horiz. % 165.25% 199.15% 161.02% 130.51% 105.93% 97.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 -
Price 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 -
P/RPS 0.75 0.74 0.59 0.42 0.35 0.33 0.33 14.66%
  YoY % 1.35% 25.42% 40.48% 20.00% 6.06% 0.00% -
  Horiz. % 227.27% 224.24% 178.79% 127.27% 106.06% 100.00% 100.00%
P/EPS 15.50 12.68 8.42 11.40 9.75 8.47 7.50 12.86%
  YoY % 22.24% 50.59% -26.14% 16.92% 15.11% 12.93% -
  Horiz. % 206.67% 169.07% 112.27% 152.00% 130.00% 112.93% 100.00%
EY 6.45 7.89 11.88 8.77 10.25 11.81 13.33 -11.39%
  YoY % -18.25% -33.59% 35.46% -14.44% -13.21% -11.40% -
  Horiz. % 48.39% 59.19% 89.12% 65.79% 76.89% 88.60% 100.00%
DY 3.56 3.30 4.55 4.83 5.37 6.69 6.82 -10.26%
  YoY % 7.88% -27.47% -5.80% -10.06% -19.73% -1.91% -
  Horiz. % 52.20% 48.39% 66.72% 70.82% 78.74% 98.09% 100.00%
P/NAPS 2.16 2.35 1.97 1.58 1.31 1.19 1.32 8.55%
  YoY % -8.09% 19.29% 24.68% 20.61% 10.08% -9.85% -
  Horiz. % 163.64% 178.03% 149.24% 119.70% 99.24% 90.15% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers