Highlights

[LUXCHEM] YoY TTM Result on 2019-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     0.39%    YoY -     0.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 854,967 689,416 809,360 781,001 786,977 688,999 640,136 4.94%
  YoY % 24.01% -14.82% 3.63% -0.76% 14.22% 7.63% -
  Horiz. % 133.56% 107.70% 126.44% 122.01% 122.94% 107.63% 100.00%
PBT 88,175 47,521 50,197 51,370 62,194 63,335 34,656 16.82%
  YoY % 85.55% -5.33% -2.28% -17.40% -1.80% 82.75% -
  Horiz. % 254.43% 137.12% 144.84% 148.23% 179.46% 182.75% 100.00%
Tax -20,521 -13,237 -12,366 -13,844 -16,189 -14,817 -11,243 10.54%
  YoY % -55.03% -7.04% 10.68% 14.49% -9.26% -31.79% -
  Horiz. % 182.52% 117.74% 109.99% 123.13% 143.99% 131.79% 100.00%
NP 67,654 34,284 37,831 37,526 46,005 48,518 23,413 19.33%
  YoY % 97.33% -9.38% 0.81% -18.43% -5.18% 107.23% -
  Horiz. % 288.96% 146.43% 161.58% 160.28% 196.49% 207.23% 100.00%
NP to SH 67,460 35,707 38,095 37,856 45,739 48,411 23,617 19.10%
  YoY % 88.93% -6.27% 0.63% -17.23% -5.52% 104.98% -
  Horiz. % 285.64% 151.19% 161.30% 160.29% 193.67% 204.98% 100.00%
Tax Rate 23.27 % 27.86 % 24.63 % 26.95 % 26.03 % 23.39 % 32.44 % -5.38%
  YoY % -16.48% 13.11% -8.61% 3.53% 11.29% -27.90% -
  Horiz. % 71.73% 85.88% 75.92% 83.08% 80.24% 72.10% 100.00%
Total Cost 787,313 655,132 771,529 743,475 740,972 640,481 616,723 4.15%
  YoY % 20.18% -15.09% 3.77% 0.34% 15.69% 3.85% -
  Horiz. % 127.66% 106.23% 125.10% 120.55% 120.15% 103.85% 100.00%
Net Worth 406,367 313,532 295,951 272,178 246,946 206,474 169,970 15.62%
  YoY % 29.61% 5.94% 8.73% 10.22% 19.60% 21.48% -
  Horiz. % 239.08% 184.46% 174.12% 160.13% 145.29% 121.48% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 34,089 19,981 19,402 20,886 19,150 18,525 13,015 17.39%
  YoY % 70.61% 2.98% -7.10% 9.06% 3.37% 42.34% -
  Horiz. % 261.92% 153.52% 149.08% 160.48% 147.14% 142.34% 100.00%
Div Payout % 50.53 % 55.96 % 50.93 % 55.17 % 41.87 % 38.27 % 55.11 % -1.43%
  YoY % -9.70% 9.88% -7.69% 31.76% 9.41% -30.56% -
  Horiz. % 91.69% 101.54% 92.42% 100.11% 75.98% 69.44% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 406,367 313,532 295,951 272,178 246,946 206,474 169,970 15.62%
  YoY % 29.61% 5.94% 8.73% 10.22% 19.60% 21.48% -
  Horiz. % 239.08% 184.46% 174.12% 160.13% 145.29% 121.48% 100.00%
NOSH 967,540 895,808 870,445 850,558 277,467 268,148 261,493 24.34%
  YoY % 8.01% 2.91% 2.34% 206.54% 3.48% 2.54% -
  Horiz. % 370.01% 342.57% 332.87% 325.27% 106.11% 102.54% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.91 % 4.97 % 4.67 % 4.80 % 5.85 % 7.04 % 3.66 % 13.69%
  YoY % 59.15% 6.42% -2.71% -17.95% -16.90% 92.35% -
  Horiz. % 216.12% 135.79% 127.60% 131.15% 159.84% 192.35% 100.00%
ROE 16.60 % 11.39 % 12.87 % 13.91 % 18.52 % 23.45 % 13.89 % 3.01%
  YoY % 45.74% -11.50% -7.48% -24.89% -21.02% 68.83% -
  Horiz. % 119.51% 82.00% 92.66% 100.14% 133.33% 168.83% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 88.36 76.96 92.98 91.82 283.63 256.95 244.80 -15.61%
  YoY % 14.81% -17.23% 1.26% -67.63% 10.38% 4.96% -
  Horiz. % 36.09% 31.44% 37.98% 37.51% 115.86% 104.96% 100.00%
EPS 6.97 3.99 4.38 4.45 16.48 18.05 9.03 -4.22%
  YoY % 74.69% -8.90% -1.57% -73.00% -8.70% 99.89% -
  Horiz. % 77.19% 44.19% 48.50% 49.28% 182.50% 199.89% 100.00%
DPS 3.52 2.23 2.25 2.46 6.90 6.91 4.98 -5.61%
  YoY % 57.85% -0.89% -8.54% -64.35% -0.14% 38.76% -
  Horiz. % 70.68% 44.78% 45.18% 49.40% 138.55% 138.76% 100.00%
NAPS 0.4200 0.3500 0.3400 0.3200 0.8900 0.7700 0.6500 -7.01%
  YoY % 20.00% 2.94% 6.25% -64.04% 15.58% 18.46% -
  Horiz. % 64.62% 53.85% 52.31% 49.23% 136.92% 118.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,069,866
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.91 64.44 75.65 73.00 73.56 64.40 59.83 4.94%
  YoY % 24.01% -14.82% 3.63% -0.76% 14.22% 7.64% -
  Horiz. % 133.56% 107.71% 126.44% 122.01% 122.95% 107.64% 100.00%
EPS 6.31 3.34 3.56 3.54 4.28 4.52 2.21 19.09%
  YoY % 88.92% -6.18% 0.56% -17.29% -5.31% 104.52% -
  Horiz. % 285.52% 151.13% 161.09% 160.18% 193.67% 204.52% 100.00%
DPS 3.19 1.87 1.81 1.95 1.79 1.73 1.22 17.36%
  YoY % 70.59% 3.31% -7.18% 8.94% 3.47% 41.80% -
  Horiz. % 261.48% 153.28% 148.36% 159.84% 146.72% 141.80% 100.00%
NAPS 0.3798 0.2931 0.2766 0.2544 0.2308 0.1930 0.1589 15.62%
  YoY % 29.58% 5.97% 8.73% 10.23% 19.59% 21.46% -
  Horiz. % 239.02% 184.46% 174.07% 160.10% 145.25% 121.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.7550 0.6600 0.5150 0.6250 2.0900 1.4600 1.0000 -
P/RPS 0.85 0.86 0.55 0.68 0.74 0.57 0.41 12.91%
  YoY % -1.16% 56.36% -19.12% -8.11% 29.82% 39.02% -
  Horiz. % 207.32% 209.76% 134.15% 165.85% 180.49% 139.02% 100.00%
P/EPS 10.83 16.56 11.77 14.04 12.68 8.09 11.07 -0.36%
  YoY % -34.60% 40.70% -16.17% 10.73% 56.74% -26.92% -
  Horiz. % 97.83% 149.59% 106.32% 126.83% 114.54% 73.08% 100.00%
EY 9.23 6.04 8.50 7.12 7.89 12.37 9.03 0.37%
  YoY % 52.81% -28.94% 19.38% -9.76% -36.22% 36.99% -
  Horiz. % 102.21% 66.89% 94.13% 78.85% 87.38% 136.99% 100.00%
DY 4.67 3.38 4.37 3.93 3.30 4.73 4.98 -1.06%
  YoY % 38.17% -22.65% 11.20% 19.09% -30.23% -5.02% -
  Horiz. % 93.78% 67.87% 87.75% 78.92% 66.27% 94.98% 100.00%
P/NAPS 1.80 1.89 1.51 1.95 2.35 1.90 1.54 2.63%
  YoY % -4.76% 25.17% -22.56% -17.02% 23.68% 23.38% -
  Horiz. % 116.88% 122.73% 98.05% 126.62% 152.60% 123.38% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 11/08/21 29/07/20 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 -
Price 0.7200 0.8250 0.5300 0.6900 2.0900 1.5200 1.0300 -
P/RPS 0.81 1.07 0.57 0.75 0.74 0.59 0.42 11.56%
  YoY % -24.30% 87.72% -24.00% 1.35% 25.42% 40.48% -
  Horiz. % 192.86% 254.76% 135.71% 178.57% 176.19% 140.48% 100.00%
P/EPS 10.33 20.70 12.11 15.50 12.68 8.42 11.40 -1.63%
  YoY % -50.10% 70.93% -21.87% 22.24% 50.59% -26.14% -
  Horiz. % 90.61% 181.58% 106.23% 135.96% 111.23% 73.86% 100.00%
EY 9.68 4.83 8.26 6.45 7.89 11.88 8.77 1.66%
  YoY % 100.41% -41.53% 28.06% -18.25% -33.59% 35.46% -
  Horiz. % 110.38% 55.07% 94.18% 73.55% 89.97% 135.46% 100.00%
DY 4.89 2.70 4.25 3.56 3.30 4.55 4.83 0.21%
  YoY % 81.11% -36.47% 19.38% 7.88% -27.47% -5.80% -
  Horiz. % 101.24% 55.90% 87.99% 73.71% 68.32% 94.20% 100.00%
P/NAPS 1.71 2.36 1.56 2.16 2.35 1.97 1.58 1.33%
  YoY % -27.54% 51.28% -27.78% -8.09% 19.29% 24.68% -
  Horiz. % 108.23% 149.37% 98.73% 136.71% 148.73% 124.68% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS