Highlights

[LUXCHEM] YoY TTM Result on 2020-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -6.11%    YoY -     -6.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 689,416 809,360 781,001 786,977 688,999 640,136 548,106 3.89%
  YoY % -14.82% 3.63% -0.76% 14.22% 7.63% 16.79% -
  Horiz. % 125.78% 147.66% 142.49% 143.58% 125.71% 116.79% 100.00%
PBT 47,521 50,197 51,370 62,194 63,335 34,656 26,552 10.18%
  YoY % -5.33% -2.28% -17.40% -1.80% 82.75% 30.52% -
  Horiz. % 178.97% 189.05% 193.47% 234.23% 238.53% 130.52% 100.00%
Tax -13,237 -12,366 -13,844 -16,189 -14,817 -11,243 -6,904 11.45%
  YoY % -7.04% 10.68% 14.49% -9.26% -31.79% -62.85% -
  Horiz. % 191.73% 179.11% 200.52% 234.49% 214.61% 162.85% 100.00%
NP 34,284 37,831 37,526 46,005 48,518 23,413 19,648 9.71%
  YoY % -9.38% 0.81% -18.43% -5.18% 107.23% 19.16% -
  Horiz. % 174.49% 192.54% 190.99% 234.15% 246.94% 119.16% 100.00%
NP to SH 35,707 38,095 37,856 45,739 48,411 23,617 19,862 10.26%
  YoY % -6.27% 0.63% -17.23% -5.52% 104.98% 18.91% -
  Horiz. % 179.78% 191.80% 190.60% 230.28% 243.74% 118.91% 100.00%
Tax Rate 27.86 % 24.63 % 26.95 % 26.03 % 23.39 % 32.44 % 26.00 % 1.16%
  YoY % 13.11% -8.61% 3.53% 11.29% -27.90% 24.77% -
  Horiz. % 107.15% 94.73% 103.65% 100.12% 89.96% 124.77% 100.00%
Total Cost 655,132 771,529 743,475 740,972 640,481 616,723 528,458 3.64%
  YoY % -15.09% 3.77% 0.34% 15.69% 3.85% 16.70% -
  Horiz. % 123.97% 146.00% 140.69% 140.21% 121.20% 116.70% 100.00%
Net Worth 313,532 295,951 272,178 246,946 206,474 169,970 148,199 13.29%
  YoY % 5.94% 8.73% 10.22% 19.60% 21.48% 14.69% -
  Horiz. % 211.56% 199.70% 183.66% 166.63% 139.32% 114.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 19,981 19,402 20,886 19,150 18,525 13,015 10,396 11.49%
  YoY % 2.98% -7.10% 9.06% 3.37% 42.34% 25.19% -
  Horiz. % 192.19% 186.62% 200.89% 184.20% 178.19% 125.19% 100.00%
Div Payout % 55.96 % 50.93 % 55.17 % 41.87 % 38.27 % 55.11 % 52.34 % 1.12%
  YoY % 9.88% -7.69% 31.76% 9.41% -30.56% 5.29% -
  Horiz. % 106.92% 97.31% 105.41% 80.00% 73.12% 105.29% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 313,532 295,951 272,178 246,946 206,474 169,970 148,199 13.29%
  YoY % 5.94% 8.73% 10.22% 19.60% 21.48% 14.69% -
  Horiz. % 211.56% 199.70% 183.66% 166.63% 139.32% 114.69% 100.00%
NOSH 895,808 870,445 850,558 277,467 268,148 261,493 129,999 37.91%
  YoY % 2.91% 2.34% 206.54% 3.48% 2.54% 101.15% -
  Horiz. % 689.08% 669.57% 654.28% 213.44% 206.27% 201.15% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.97 % 4.67 % 4.80 % 5.85 % 7.04 % 3.66 % 3.58 % 5.61%
  YoY % 6.42% -2.71% -17.95% -16.90% 92.35% 2.23% -
  Horiz. % 138.83% 130.45% 134.08% 163.41% 196.65% 102.23% 100.00%
ROE 11.39 % 12.87 % 13.91 % 18.52 % 23.45 % 13.89 % 13.40 % -2.67%
  YoY % -11.50% -7.48% -24.89% -21.02% 68.83% 3.66% -
  Horiz. % 85.00% 96.04% 103.81% 138.21% 175.00% 103.66% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 76.96 92.98 91.82 283.63 256.95 244.80 421.62 -24.66%
  YoY % -17.23% 1.26% -67.63% 10.38% 4.96% -41.94% -
  Horiz. % 18.25% 22.05% 21.78% 67.27% 60.94% 58.06% 100.00%
EPS 3.99 4.38 4.45 16.48 18.05 9.03 15.28 -20.04%
  YoY % -8.90% -1.57% -73.00% -8.70% 99.89% -40.90% -
  Horiz. % 26.11% 28.66% 29.12% 107.85% 118.13% 59.10% 100.00%
DPS 2.23 2.25 2.46 6.90 6.91 4.98 8.00 -19.16%
  YoY % -0.89% -8.54% -64.35% -0.14% 38.76% -37.75% -
  Horiz. % 27.88% 28.12% 30.75% 86.25% 86.38% 62.25% 100.00%
NAPS 0.3500 0.3400 0.3200 0.8900 0.7700 0.6500 1.1400 -17.85%
  YoY % 2.94% 6.25% -64.04% 15.58% 18.46% -42.98% -
  Horiz. % 30.70% 29.82% 28.07% 78.07% 67.54% 57.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 76.96 90.35 87.18 87.85 76.91 71.46 61.19 3.89%
  YoY % -14.82% 3.64% -0.76% 14.22% 7.63% 16.78% -
  Horiz. % 125.77% 147.65% 142.47% 143.57% 125.69% 116.78% 100.00%
EPS 3.99 4.25 4.23 5.11 5.40 2.64 2.22 10.25%
  YoY % -6.12% 0.47% -17.22% -5.37% 104.55% 18.92% -
  Horiz. % 179.73% 191.44% 190.54% 230.18% 243.24% 118.92% 100.00%
DPS 2.23 2.17 2.33 2.14 2.07 1.45 1.16 11.50%
  YoY % 2.76% -6.87% 8.88% 3.38% 42.76% 25.00% -
  Horiz. % 192.24% 187.07% 200.86% 184.48% 178.45% 125.00% 100.00%
NAPS 0.3500 0.3304 0.3038 0.2757 0.2305 0.1897 0.1654 13.29%
  YoY % 5.93% 8.76% 10.19% 19.61% 21.51% 14.69% -
  Horiz. % 211.61% 199.76% 183.68% 166.69% 139.36% 114.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6600 0.5150 0.6250 2.0900 1.4600 1.0000 1.4300 -
P/RPS 0.86 0.55 0.68 0.74 0.57 0.41 0.34 16.71%
  YoY % 56.36% -19.12% -8.11% 29.82% 39.02% 20.59% -
  Horiz. % 252.94% 161.76% 200.00% 217.65% 167.65% 120.59% 100.00%
P/EPS 16.56 11.77 14.04 12.68 8.09 11.07 9.36 9.97%
  YoY % 40.70% -16.17% 10.73% 56.74% -26.92% 18.27% -
  Horiz. % 176.92% 125.75% 150.00% 135.47% 86.43% 118.27% 100.00%
EY 6.04 8.50 7.12 7.89 12.37 9.03 10.68 -9.05%
  YoY % -28.94% 19.38% -9.76% -36.22% 36.99% -15.45% -
  Horiz. % 56.55% 79.59% 66.67% 73.88% 115.82% 84.55% 100.00%
DY 3.38 4.37 3.93 3.30 4.73 4.98 5.59 -8.04%
  YoY % -22.65% 11.20% 19.09% -30.23% -5.02% -10.91% -
  Horiz. % 60.47% 78.18% 70.30% 59.03% 84.62% 89.09% 100.00%
P/NAPS 1.89 1.51 1.95 2.35 1.90 1.54 1.25 7.13%
  YoY % 25.17% -22.56% -17.02% 23.68% 23.38% 23.20% -
  Horiz. % 151.20% 120.80% 156.00% 188.00% 152.00% 123.20% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/07/20 29/07/19 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 -
Price 0.8250 0.5300 0.6900 2.0900 1.5200 1.0300 1.4900 -
P/RPS 1.07 0.57 0.75 0.74 0.59 0.42 0.35 20.45%
  YoY % 87.72% -24.00% 1.35% 25.42% 40.48% 20.00% -
  Horiz. % 305.71% 162.86% 214.29% 211.43% 168.57% 120.00% 100.00%
P/EPS 20.70 12.11 15.50 12.68 8.42 11.40 9.75 13.36%
  YoY % 70.93% -21.87% 22.24% 50.59% -26.14% 16.92% -
  Horiz. % 212.31% 124.21% 158.97% 130.05% 86.36% 116.92% 100.00%
EY 4.83 8.26 6.45 7.89 11.88 8.77 10.25 -11.78%
  YoY % -41.53% 28.06% -18.25% -33.59% 35.46% -14.44% -
  Horiz. % 47.12% 80.59% 62.93% 76.98% 115.90% 85.56% 100.00%
DY 2.70 4.25 3.56 3.30 4.55 4.83 5.37 -10.82%
  YoY % -36.47% 19.38% 7.88% -27.47% -5.80% -10.06% -
  Horiz. % 50.28% 79.14% 66.29% 61.45% 84.73% 89.94% 100.00%
P/NAPS 2.36 1.56 2.16 2.35 1.97 1.58 1.31 10.30%
  YoY % 51.28% -27.78% -8.09% 19.29% 24.68% 20.61% -
  Horiz. % 180.15% 119.08% 164.89% 179.39% 150.38% 120.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS