Highlights

[LUXCHEM] YoY TTM Result on 2018-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     2.24%    YoY -     -13.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 805,044 795,853 699,188 649,865 585,263 517,949 505,987 8.04%
  YoY % 1.15% 13.83% 7.59% 11.04% 13.00% 2.36% -
  Horiz. % 159.10% 157.29% 138.18% 128.44% 115.67% 102.36% 100.00%
PBT 52,035 61,088 59,450 44,000 28,831 26,123 28,238 10.72%
  YoY % -14.82% 2.76% 35.11% 52.61% 10.37% -7.49% -
  Horiz. % 184.27% 216.33% 210.53% 155.82% 102.10% 92.51% 100.00%
Tax -13,824 -16,006 -13,774 -13,637 -7,366 -6,587 -6,906 12.26%
  YoY % 13.63% -16.20% -1.00% -85.13% -11.83% 4.62% -
  Horiz. % 200.17% 231.77% 199.45% 197.47% 106.66% 95.38% 100.00%
NP 38,211 45,082 45,676 30,363 21,465 19,536 21,332 10.20%
  YoY % -15.24% -1.30% 50.43% 41.45% 9.87% -8.42% -
  Horiz. % 179.13% 211.34% 214.12% 142.34% 100.62% 91.58% 100.00%
NP to SH 38,705 44,772 45,363 30,649 21,549 19,755 21,401 10.37%
  YoY % -13.55% -1.30% 48.01% 42.23% 9.08% -7.69% -
  Horiz. % 180.86% 209.21% 211.97% 143.21% 100.69% 92.31% 100.00%
Tax Rate 26.57 % 26.20 % 23.17 % 30.99 % 25.55 % 25.22 % 24.46 % 1.39%
  YoY % 1.41% 13.08% -25.23% 21.29% 1.31% 3.11% -
  Horiz. % 108.63% 107.11% 94.73% 126.70% 104.46% 103.11% 100.00%
Total Cost 766,833 750,771 653,512 619,502 563,798 498,413 484,655 7.94%
  YoY % 2.14% 14.88% 5.49% 9.88% 13.12% 2.84% -
  Horiz. % 158.22% 154.91% 134.84% 127.82% 116.33% 102.84% 100.00%
Net Worth 273,142 247,789 0 178,640 149,625 138,937 131,237 12.99%
  YoY % 10.23% 0.00% 0.00% 19.39% 7.69% 5.87% -
  Horiz. % 208.13% 188.81% 0.00% 136.12% 114.01% 105.87% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 % 53.96 % 42.77 % 40.84 % 42.47 % 48.25 % 56.20 % 54.85 % -0.27%
  YoY % 26.16% 4.73% -3.84% -11.98% -14.15% 2.46% -
  Horiz. % 98.38% 77.98% 74.46% 77.43% 87.97% 102.46% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 0 178,640 149,625 138,937 131,237 12.99%
  YoY % 10.23% 0.00% 0.00% 19.39% 7.69% 5.87% -
  Horiz. % 208.13% 188.81% 0.00% 136.12% 114.01% 105.87% 100.00%
NOSH 853,571 825,964 270,543 262,707 130,108 129,848 131,237 36.61%
  YoY % 3.34% 205.30% 2.98% 101.91% 0.20% -1.06% -
  Horiz. % 650.40% 629.36% 206.15% 200.18% 99.14% 98.94% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.75 % 5.66 % 6.53 % 4.67 % 3.67 % 3.77 % 4.22 % 1.99%
  YoY % -16.08% -13.32% 39.83% 27.25% -2.65% -10.66% -
  Horiz. % 112.56% 134.12% 154.74% 110.66% 86.97% 89.34% 100.00%
ROE 14.17 % 18.07 % - % 17.16 % 14.40 % 14.22 % 16.31 % -2.32%
  YoY % -21.58% 0.00% 0.00% 19.17% 1.27% -12.81% -
  Horiz. % 86.88% 110.79% 0.00% 105.21% 88.29% 87.19% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.31 96.35 258.44 247.37 449.83 398.89 385.55 -20.91%
  YoY % -2.12% -62.72% 4.48% -45.01% 12.77% 3.46% -
  Horiz. % 24.46% 24.99% 67.03% 64.16% 116.67% 103.46% 100.00%
EPS 4.53 5.42 16.77 11.67 16.56 15.21 16.31 -19.22%
  YoY % -16.42% -67.68% 43.70% -29.53% 8.88% -6.74% -
  Horiz. % 27.77% 33.23% 102.82% 71.55% 101.53% 93.26% 100.00%
DPS 2.45 2.32 6.85 5.00 8.00 8.50 9.00 -19.49%
  YoY % 5.60% -66.13% 37.00% -37.50% -5.88% -5.56% -
  Horiz. % 27.22% 25.78% 76.11% 55.56% 88.89% 94.44% 100.00%
NAPS 0.3200 0.3000 0.0000 0.6800 1.1500 1.0700 1.0000 -17.29%
  YoY % 6.67% 0.00% 0.00% -40.87% 7.48% 7.00% -
  Horiz. % 32.00% 30.00% 0.00% 68.00% 115.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.86 90.81 79.78 74.15 66.78 59.10 57.73 8.05%
  YoY % 1.16% 13.83% 7.59% 11.04% 12.99% 2.37% -
  Horiz. % 159.12% 157.30% 138.20% 128.44% 115.68% 102.37% 100.00%
EPS 4.42 5.11 5.18 3.50 2.46 2.25 2.44 10.40%
  YoY % -13.50% -1.35% 48.00% 42.28% 9.33% -7.79% -
  Horiz. % 181.15% 209.43% 212.30% 143.44% 100.82% 92.21% 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 0.3117 0.2827 0.0000 0.2038 0.1707 0.1585 0.1497 13.00%
  YoY % 10.26% 0.00% 0.00% 19.39% 7.70% 5.88% -
  Horiz. % 208.22% 188.84% 0.00% 136.14% 114.03% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 -
P/RPS 0.66 0.85 0.64 0.55 0.32 0.31 0.32 12.82%
  YoY % -22.35% 32.81% 16.36% 71.88% 3.23% -3.12% -
  Horiz. % 206.25% 265.63% 200.00% 171.88% 100.00% 96.88% 100.00%
P/EPS 13.78 15.04 9.90 11.74 8.69 8.08 7.60 10.42%
  YoY % -8.38% 51.92% -15.67% 35.10% 7.55% 6.32% -
  Horiz. % 181.32% 197.89% 130.26% 154.47% 114.34% 106.32% 100.00%
EY 7.26 6.65 10.10 8.52 11.50 12.37 13.15 -9.42%
  YoY % 9.17% -34.16% 18.54% -25.91% -7.03% -5.93% -
  Horiz. % 55.21% 50.57% 76.81% 64.79% 87.45% 94.07% 100.00%
DY 3.92 2.84 4.13 3.65 5.56 6.91 7.26 -9.76%
  YoY % 38.03% -31.23% 13.15% -34.35% -19.54% -4.82% -
  Horiz. % 53.99% 39.12% 56.89% 50.28% 76.58% 95.18% 100.00%
P/NAPS 1.95 2.72 0.00 2.01 1.25 1.15 1.24 7.83%
  YoY % -28.31% 0.00% 0.00% 60.80% 8.70% -7.26% -
  Horiz. % 157.26% 219.35% 0.00% 162.10% 100.81% 92.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 -
Price 0.5900 0.8050 1.6700 1.5800 1.7900 1.3500 1.2700 -
P/RPS 0.63 0.84 0.65 0.64 0.40 0.34 0.33 11.37%
  YoY % -25.00% 29.23% 1.56% 60.00% 17.65% 3.03% -
  Horiz. % 190.91% 254.55% 196.97% 193.94% 121.21% 103.03% 100.00%
P/EPS 13.01 14.85 9.96 13.54 10.81 8.87 7.79 8.92%
  YoY % -12.39% 49.10% -26.44% 25.25% 21.87% 13.86% -
  Horiz. % 167.01% 190.63% 127.86% 173.81% 138.77% 113.86% 100.00%
EY 7.69 6.73 10.04 7.38 9.25 11.27 12.84 -8.19%
  YoY % 14.26% -32.97% 36.04% -20.22% -17.92% -12.23% -
  Horiz. % 59.89% 52.41% 78.19% 57.48% 72.04% 87.77% 100.00%
DY 4.15 2.88 4.10 3.16 4.47 6.30 7.09 -8.54%
  YoY % 44.10% -29.76% 29.75% -29.31% -29.05% -11.14% -
  Horiz. % 58.53% 40.62% 57.83% 44.57% 63.05% 88.86% 100.00%
P/NAPS 1.84 2.68 0.00 2.32 1.56 1.26 1.27 6.37%
  YoY % -31.34% 0.00% 0.00% 48.72% 23.81% -0.79% -
  Horiz. % 144.88% 211.02% 0.00% 182.68% 122.83% 99.21% 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