Highlights

[LUXCHEM] YoY TTM Result on 2017-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -8.99%    YoY -     -6.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 814,087 806,683 701,550 686,754 603,523 524,936 496,918 8.57%
  YoY % 0.92% 14.99% 2.15% 13.79% 14.97% 5.64% -
  Horiz. % 163.83% 162.34% 141.18% 138.20% 121.45% 105.64% 100.00%
PBT 49,881 55,775 59,079 54,396 29,578 26,170 29,242 9.30%
  YoY % -10.57% -5.59% 8.61% 83.91% 13.02% -10.51% -
  Horiz. % 170.58% 190.74% 202.03% 186.02% 101.15% 89.49% 100.00%
Tax -12,232 -14,791 -15,394 -14,801 -7,748 -6,776 -7,285 9.02%
  YoY % 17.30% 3.92% -4.01% -91.03% -14.34% 6.99% -
  Horiz. % 167.91% 203.03% 211.31% 203.17% 106.36% 93.01% 100.00%
NP 37,649 40,984 43,685 39,595 21,830 19,394 21,957 9.40%
  YoY % -8.14% -6.18% 10.33% 81.38% 12.56% -11.67% -
  Horiz. % 171.47% 186.66% 198.96% 180.33% 99.42% 88.33% 100.00%
NP to SH 37,978 40,747 43,499 39,735 21,962 19,648 22,037 9.49%
  YoY % -6.80% -6.33% 9.47% 80.93% 11.78% -10.84% -
  Horiz. % 172.34% 184.90% 197.39% 180.31% 99.66% 89.16% 100.00%
Tax Rate 24.52 % 26.52 % 26.06 % 27.21 % 26.20 % 25.89 % 24.91 % -0.26%
  YoY % -7.54% 1.77% -4.23% 3.85% 1.20% 3.93% -
  Horiz. % 98.43% 106.46% 104.62% 109.23% 105.18% 103.93% 100.00%
Total Cost 776,438 765,699 657,865 647,159 581,693 505,542 474,961 8.53%
  YoY % 1.40% 16.39% 1.65% 11.25% 15.06% 6.44% -
  Horiz. % 163.47% 161.21% 138.51% 136.26% 122.47% 106.44% 100.00%
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 19,203 19,317 18,917 17,051 11,685 10,396 11,114 9.54%
  YoY % -0.59% 2.11% 10.94% 45.93% 12.39% -6.46% -
  Horiz. % 172.78% 173.80% 170.20% 153.42% 105.13% 93.54% 100.00%
Div Payout % 50.57 % 47.41 % 43.49 % 42.91 % 53.21 % 52.91 % 50.44 % 0.04%
  YoY % 6.67% 9.01% 1.35% -19.36% 0.57% 4.90% -
  Horiz. % 100.26% 93.99% 86.22% 85.07% 105.49% 104.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
NOSH 855,857 825,391 271,425 262,712 259,512 129,934 130,940 36.72%
  YoY % 3.69% 204.09% 3.32% 1.23% 99.73% -0.77% -
  Horiz. % 653.62% 630.35% 207.29% 200.63% 198.19% 99.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.62 % 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 0.74%
  YoY % -9.06% -18.46% 7.97% 59.39% -1.90% -16.52% -
  Horiz. % 104.52% 114.93% 140.95% 130.54% 81.90% 83.48% 100.00%
ROE 13.45 % 15.92 % 57.24 % 20.72 % 14.10 % 15.12 % 16.03 % -2.88%
  YoY % -15.52% -72.19% 176.25% 46.95% -6.75% -5.68% -
  Horiz. % 83.91% 99.31% 357.08% 129.26% 87.96% 94.32% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 95.12 97.73 258.47 261.41 232.56 404.00 379.50 -20.59%
  YoY % -2.67% -62.19% -1.12% 12.41% -42.44% 6.46% -
  Horiz. % 25.06% 25.75% 68.11% 68.88% 61.28% 106.46% 100.00%
EPS 4.44 4.94 16.03 15.12 8.46 15.12 16.83 -19.91%
  YoY % -10.12% -69.18% 6.02% 78.72% -44.05% -10.16% -
  Horiz. % 26.38% 29.35% 95.25% 89.84% 50.27% 89.84% 100.00%
DPS 2.25 2.34 6.97 6.50 4.50 8.00 8.50 -19.86%
  YoY % -3.85% -66.43% 7.23% 44.44% -43.75% -5.88% -
  Horiz. % 26.47% 27.53% 82.00% 76.47% 52.94% 94.12% 100.00%
NAPS 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 -17.54%
  YoY % 6.45% 10.71% -61.64% 21.67% -40.00% -4.76% -
  Horiz. % 31.43% 29.52% 26.67% 69.52% 57.14% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 90.88 90.05 78.31 76.66 67.37 58.60 55.47 8.57%
  YoY % 0.92% 14.99% 2.15% 13.79% 14.97% 5.64% -
  Horiz. % 163.84% 162.34% 141.18% 138.20% 121.45% 105.64% 100.00%
EPS 4.24 4.55 4.86 4.44 2.45 2.19 2.46 9.49%
  YoY % -6.81% -6.38% 9.46% 81.22% 11.87% -10.98% -
  Horiz. % 172.36% 184.96% 197.56% 180.49% 99.59% 89.02% 100.00%
DPS 2.14 2.16 2.11 1.90 1.30 1.16 1.24 9.52%
  YoY % -0.93% 2.37% 11.05% 46.15% 12.07% -6.45% -
  Horiz. % 172.58% 174.19% 170.16% 153.23% 104.84% 93.55% 100.00%
NAPS 0.3153 0.2856 0.0848 0.2141 0.1738 0.1450 0.1535 12.74%
  YoY % 10.40% 236.79% -60.39% 23.19% 19.86% -5.54% -
  Horiz. % 205.41% 186.06% 55.24% 139.48% 113.22% 94.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 -
P/RPS 0.55 0.77 0.57 0.64 0.35 0.32 0.33 8.88%
  YoY % -28.57% 35.09% -10.94% 82.86% 9.38% -3.03% -
  Horiz. % 166.67% 233.33% 172.73% 193.94% 106.06% 96.97% 100.00%
P/EPS 11.72 15.29 9.17 10.98 9.69 8.53 7.43 7.89%
  YoY % -23.35% 66.74% -16.48% 13.31% 13.60% 14.80% -
  Horiz. % 157.74% 205.79% 123.42% 147.78% 130.42% 114.80% 100.00%
EY 8.53 6.54 10.90 9.11 10.32 11.72 13.46 -7.32%
  YoY % 30.43% -40.00% 19.65% -11.72% -11.95% -12.93% -
  Horiz. % 63.37% 48.59% 80.98% 67.68% 76.67% 87.07% 100.00%
DY 4.33 3.10 4.74 3.92 5.49 6.20 6.80 -7.24%
  YoY % 39.68% -34.60% 20.92% -28.60% -11.45% -8.82% -
  Horiz. % 63.68% 45.59% 69.71% 57.65% 80.74% 91.18% 100.00%
P/NAPS 1.58 2.44 5.25 2.27 1.37 1.29 1.19 4.84%
  YoY % -35.25% -53.52% 131.28% 65.69% 6.20% 8.40% -
  Horiz. % 132.77% 205.04% 441.18% 190.76% 115.13% 108.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 -
Price 0.5400 0.7300 1.6100 1.8200 0.9050 1.4400 1.2200 -
P/RPS 0.57 0.75 0.62 0.70 0.39 0.36 0.32 10.10%
  YoY % -24.00% 20.97% -11.43% 79.49% 8.33% 12.50% -
  Horiz. % 178.12% 234.38% 193.75% 218.75% 121.88% 112.50% 100.00%
P/EPS 12.17 14.79 10.05 12.03 10.69 9.52 7.25 9.01%
  YoY % -17.71% 47.16% -16.46% 12.54% 12.29% 31.31% -
  Horiz. % 167.86% 204.00% 138.62% 165.93% 147.45% 131.31% 100.00%
EY 8.22 6.76 9.95 8.31 9.35 10.50 13.79 -8.26%
  YoY % 21.60% -32.06% 19.74% -11.12% -10.95% -23.86% -
  Horiz. % 59.61% 49.02% 72.15% 60.26% 67.80% 76.14% 100.00%
DY 4.17 3.21 4.33 3.57 4.98 5.56 6.97 -8.20%
  YoY % 29.91% -25.87% 21.29% -28.31% -10.43% -20.23% -
  Horiz. % 59.83% 46.05% 62.12% 51.22% 71.45% 79.77% 100.00%
P/NAPS 1.64 2.35 5.75 2.49 1.51 1.44 1.16 5.94%
  YoY % -30.21% -59.13% 130.92% 64.90% 4.86% 24.14% -
  Horiz. % 141.38% 202.59% 495.69% 214.66% 130.17% 124.14% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers