Highlights

[LUXCHEM] YoY TTM Result on 2017-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -2.11%    YoY -     -1.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 784,571 805,044 795,853 699,188 649,865 585,263 517,949 7.16%
  YoY % -2.54% 1.15% 13.83% 7.59% 11.04% 13.00% -
  Horiz. % 151.48% 155.43% 153.65% 134.99% 125.47% 113.00% 100.00%
PBT 48,555 52,035 61,088 59,450 44,000 28,831 26,123 10.88%
  YoY % -6.69% -14.82% 2.76% 35.11% 52.61% 10.37% -
  Horiz. % 185.87% 199.19% 233.85% 227.58% 168.43% 110.37% 100.00%
Tax -12,273 -13,824 -16,006 -13,774 -13,637 -7,366 -6,587 10.92%
  YoY % 11.22% 13.63% -16.20% -1.00% -85.13% -11.83% -
  Horiz. % 186.32% 209.87% 242.99% 209.11% 207.03% 111.83% 100.00%
NP 36,282 38,211 45,082 45,676 30,363 21,465 19,536 10.86%
  YoY % -5.05% -15.24% -1.30% 50.43% 41.45% 9.87% -
  Horiz. % 185.72% 195.59% 230.76% 233.80% 155.42% 109.87% 100.00%
NP to SH 36,840 38,705 44,772 45,363 30,649 21,549 19,755 10.94%
  YoY % -4.82% -13.55% -1.30% 48.01% 42.23% 9.08% -
  Horiz. % 186.48% 195.93% 226.64% 229.63% 155.15% 109.08% 100.00%
Tax Rate 25.28 % 26.57 % 26.20 % 23.17 % 30.99 % 25.55 % 25.22 % 0.04%
  YoY % -4.86% 1.41% 13.08% -25.23% 21.29% 1.31% -
  Horiz. % 100.24% 105.35% 103.89% 91.87% 122.88% 101.31% 100.00%
Total Cost 748,289 766,833 750,771 653,512 619,502 563,798 498,413 7.00%
  YoY % -2.42% 2.14% 14.88% 5.49% 9.88% 13.12% -
  Horiz. % 150.13% 153.85% 150.63% 131.12% 124.29% 113.12% 100.00%
Net Worth 289,422 273,142 247,789 0 178,640 149,625 138,937 13.00%
  YoY % 5.96% 10.23% 0.00% 0.00% 19.39% 7.69% -
  Horiz. % 208.31% 196.59% 178.35% 0.00% 128.58% 107.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 19,402 20,886 19,150 18,525 13,015 10,396 11,101 9.75%
  YoY % -7.10% 9.06% 3.37% 42.34% 25.19% -6.35% -
  Horiz. % 174.77% 188.14% 172.50% 166.87% 117.24% 93.65% 100.00%
Div Payout % 52.67 % 53.96 % 42.77 % 40.84 % 42.47 % 48.25 % 56.20 % -1.07%
  YoY % -2.39% 26.16% 4.73% -3.84% -11.98% -14.15% -
  Horiz. % 93.72% 96.01% 76.10% 72.67% 75.57% 85.85% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 289,422 273,142 247,789 0 178,640 149,625 138,937 13.00%
  YoY % 5.96% 10.23% 0.00% 0.00% 19.39% 7.69% -
  Horiz. % 208.31% 196.59% 178.35% 0.00% 128.58% 107.69% 100.00%
NOSH 877,037 853,571 825,964 270,543 262,707 130,108 129,848 37.47%
  YoY % 2.75% 3.34% 205.30% 2.98% 101.91% 0.20% -
  Horiz. % 675.43% 657.36% 636.10% 208.35% 202.32% 100.20% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.62 % 4.75 % 5.66 % 6.53 % 4.67 % 3.67 % 3.77 % 3.45%
  YoY % -2.74% -16.08% -13.32% 39.83% 27.25% -2.65% -
  Horiz. % 122.55% 125.99% 150.13% 173.21% 123.87% 97.35% 100.00%
ROE 12.73 % 14.17 % 18.07 % - % 17.16 % 14.40 % 14.22 % -1.83%
  YoY % -10.16% -21.58% 0.00% 0.00% 19.17% 1.27% -
  Horiz. % 89.52% 99.65% 127.07% 0.00% 120.68% 101.27% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 89.46 94.31 96.35 258.44 247.37 449.83 398.89 -22.04%
  YoY % -5.14% -2.12% -62.72% 4.48% -45.01% 12.77% -
  Horiz. % 22.43% 23.64% 24.15% 64.79% 62.01% 112.77% 100.00%
EPS 4.20 4.53 5.42 16.77 11.67 16.56 15.21 -19.30%
  YoY % -7.28% -16.42% -67.68% 43.70% -29.53% 8.88% -
  Horiz. % 27.61% 29.78% 35.63% 110.26% 76.73% 108.88% 100.00%
DPS 2.21 2.45 2.32 6.85 5.00 8.00 8.50 -20.10%
  YoY % -9.80% 5.60% -66.13% 37.00% -37.50% -5.88% -
  Horiz. % 26.00% 28.82% 27.29% 80.59% 58.82% 94.12% 100.00%
NAPS 0.3300 0.3200 0.3000 0.0000 0.6800 1.1500 1.0700 -17.80%
  YoY % 3.13% 6.67% 0.00% 0.00% -40.87% 7.48% -
  Horiz. % 30.84% 29.91% 28.04% 0.00% 63.55% 107.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 87.58 89.87 88.84 78.05 72.55 65.33 57.82 7.16%
  YoY % -2.55% 1.16% 13.82% 7.58% 11.05% 12.99% -
  Horiz. % 151.47% 155.43% 153.65% 134.99% 125.48% 112.99% 100.00%
EPS 4.11 4.32 5.00 5.06 3.42 2.41 2.21 10.89%
  YoY % -4.86% -13.60% -1.19% 47.95% 41.91% 9.05% -
  Horiz. % 185.97% 195.48% 226.24% 228.96% 154.75% 109.05% 100.00%
DPS 2.17 2.33 2.14 2.07 1.45 1.16 1.24 9.77%
  YoY % -6.87% 8.88% 3.38% 42.76% 25.00% -6.45% -
  Horiz. % 175.00% 187.90% 172.58% 166.94% 116.94% 93.55% 100.00%
NAPS 0.3231 0.3049 0.2766 0.0000 0.1994 0.1670 0.1551 13.00%
  YoY % 5.97% 10.23% 0.00% 0.00% 19.40% 7.67% -
  Horiz. % 208.32% 196.58% 178.34% 0.00% 128.56% 107.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4800 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 -
P/RPS 0.54 0.66 0.85 0.64 0.55 0.32 0.31 9.69%
  YoY % -18.18% -22.35% 32.81% 16.36% 71.88% 3.23% -
  Horiz. % 174.19% 212.90% 274.19% 206.45% 177.42% 103.23% 100.00%
P/EPS 11.43 13.78 15.04 9.90 11.74 8.69 8.08 5.95%
  YoY % -17.05% -8.38% 51.92% -15.67% 35.10% 7.55% -
  Horiz. % 141.46% 170.54% 186.14% 122.52% 145.30% 107.55% 100.00%
EY 8.75 7.26 6.65 10.10 8.52 11.50 12.37 -5.60%
  YoY % 20.52% 9.17% -34.16% 18.54% -25.91% -7.03% -
  Horiz. % 70.74% 58.69% 53.76% 81.65% 68.88% 92.97% 100.00%
DY 4.61 3.92 2.84 4.13 3.65 5.56 6.91 -6.52%
  YoY % 17.60% 38.03% -31.23% 13.15% -34.35% -19.54% -
  Horiz. % 66.71% 56.73% 41.10% 59.77% 52.82% 80.46% 100.00%
P/NAPS 1.45 1.95 2.72 0.00 2.01 1.25 1.15 3.94%
  YoY % -25.64% -28.31% 0.00% 0.00% 60.80% 8.70% -
  Horiz. % 126.09% 169.57% 236.52% 0.00% 174.78% 108.70% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 -
Price 0.4850 0.5900 0.8050 1.6700 1.5800 1.7900 1.3500 -
P/RPS 0.54 0.63 0.84 0.65 0.64 0.40 0.34 8.01%
  YoY % -14.29% -25.00% 29.23% 1.56% 60.00% 17.65% -
  Horiz. % 158.82% 185.29% 247.06% 191.18% 188.24% 117.65% 100.00%
P/EPS 11.55 13.01 14.85 9.96 13.54 10.81 8.87 4.50%
  YoY % -11.22% -12.39% 49.10% -26.44% 25.25% 21.87% -
  Horiz. % 130.21% 146.67% 167.42% 112.29% 152.65% 121.87% 100.00%
EY 8.66 7.69 6.73 10.04 7.38 9.25 11.27 -4.29%
  YoY % 12.61% 14.26% -32.97% 36.04% -20.22% -17.92% -
  Horiz. % 76.84% 68.23% 59.72% 89.09% 65.48% 82.08% 100.00%
DY 4.56 4.15 2.88 4.10 3.16 4.47 6.30 -5.24%
  YoY % 9.88% 44.10% -29.76% 29.75% -29.31% -29.05% -
  Horiz. % 72.38% 65.87% 45.71% 65.08% 50.16% 70.95% 100.00%
P/NAPS 1.47 1.84 2.68 0.00 2.32 1.56 1.26 2.60%
  YoY % -20.11% -31.34% 0.00% 0.00% 48.72% 23.81% -
  Horiz. % 116.67% 146.03% 212.70% 0.00% 184.13% 123.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers