Highlights

[LUXCHEM] YoY TTM Result on 2018-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -9.77%    YoY -     -26.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 737,512 819,883 785,204 759,712 674,184 632,599 527,541 5.74%
  YoY % -10.05% 4.42% 3.36% 12.69% 6.57% 19.91% -
  Horiz. % 139.80% 155.42% 148.84% 144.01% 127.80% 119.91% 100.00%
PBT 50,344 49,884 50,223 67,901 59,091 27,789 26,782 11.08%
  YoY % 0.92% -0.67% -26.03% 14.91% 112.64% 3.76% -
  Horiz. % 187.98% 186.26% 187.53% 253.53% 220.64% 103.76% 100.00%
Tax -14,038 -12,138 -13,427 -17,505 -13,931 -9,492 -6,873 12.63%
  YoY % -15.65% 9.60% 23.30% -25.66% -46.77% -38.11% -
  Horiz. % 204.25% 176.60% 195.36% 254.69% 202.69% 138.11% 100.00%
NP 36,306 37,746 36,796 50,396 45,160 18,297 19,909 10.52%
  YoY % -3.81% 2.58% -26.99% 11.59% 146.82% -8.10% -
  Horiz. % 182.36% 189.59% 184.82% 253.13% 226.83% 91.90% 100.00%
NP to SH 38,031 37,947 36,768 50,106 45,185 18,556 20,096 11.21%
  YoY % 0.22% 3.21% -26.62% 10.89% 143.51% -7.66% -
  Horiz. % 189.25% 188.83% 182.96% 249.33% 224.85% 92.34% 100.00%
Tax Rate 27.88 % 24.33 % 26.73 % 25.78 % 23.58 % 34.16 % 25.66 % 1.39%
  YoY % 14.59% -8.98% 3.69% 9.33% -30.97% 33.13% -
  Horiz. % 108.65% 94.82% 104.17% 100.47% 91.89% 133.13% 100.00%
Total Cost 701,206 782,137 748,408 709,316 629,024 614,302 507,632 5.53%
  YoY % -10.35% 4.51% 5.51% 12.76% 2.40% 21.01% -
  Horiz. % 138.13% 154.08% 147.43% 139.73% 123.91% 121.01% 100.00%
Net Worth 313,532 294,190 270,720 0 198,920 165,546 130,131 15.77%
  YoY % 6.57% 8.67% 0.00% 0.00% 20.16% 27.22% -
  Horiz. % 240.94% 226.07% 208.04% 0.00% 152.86% 127.22% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 19,727 19,203 19,317 18,917 17,051 11,685 10,396 11.26%
  YoY % 2.73% -0.59% 2.11% 10.94% 45.93% 12.39% -
  Horiz. % 189.75% 184.71% 185.80% 181.96% 164.01% 112.39% 100.00%
Div Payout % 51.87 % 50.61 % 52.54 % 37.76 % 37.74 % 62.97 % 51.74 % 0.04%
  YoY % 2.49% -3.67% 39.14% 0.05% -40.07% 21.70% -
  Horiz. % 100.25% 97.82% 101.55% 72.98% 72.94% 121.70% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 313,532 294,190 270,720 0 198,920 165,546 130,131 15.77%
  YoY % 6.57% 8.67% 0.00% 0.00% 20.16% 27.22% -
  Horiz. % 240.94% 226.07% 208.04% 0.00% 152.86% 127.22% 100.00%
NOSH 895,808 865,265 846,002 275,485 265,227 258,666 130,131 37.88%
  YoY % 3.53% 2.28% 207.09% 3.87% 2.54% 98.77% -
  Horiz. % 688.39% 664.92% 650.12% 211.70% 203.82% 198.77% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.92 % 4.60 % 4.69 % 6.63 % 6.70 % 2.89 % 3.77 % 4.53%
  YoY % 6.96% -1.92% -29.26% -1.04% 131.83% -23.34% -
  Horiz. % 130.50% 122.02% 124.40% 175.86% 177.72% 76.66% 100.00%
ROE 12.13 % 12.90 % 13.58 % - % 22.72 % 11.21 % 15.44 % -3.94%
  YoY % -5.97% -5.01% 0.00% 0.00% 102.68% -27.40% -
  Horiz. % 78.56% 83.55% 87.95% 0.00% 147.15% 72.60% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 82.33 94.76 92.81 275.77 254.19 244.56 405.39 -23.31%
  YoY % -13.12% 2.10% -66.35% 8.49% 3.94% -39.67% -
  Horiz. % 20.31% 23.38% 22.89% 68.03% 62.70% 60.33% 100.00%
EPS 4.25 4.39 4.35 18.19 17.04 7.17 15.44 -19.33%
  YoY % -3.19% 0.92% -76.09% 6.75% 137.66% -53.56% -
  Horiz. % 27.53% 28.43% 28.17% 117.81% 110.36% 46.44% 100.00%
DPS 2.20 2.25 2.28 6.87 6.50 4.52 8.00 -19.34%
  YoY % -2.22% -1.32% -66.81% 5.69% 43.81% -43.50% -
  Horiz. % 27.50% 28.12% 28.50% 85.88% 81.25% 56.50% 100.00%
NAPS 0.3500 0.3400 0.3200 0.0000 0.7500 0.6400 1.0000 -16.04%
  YoY % 2.94% 6.25% 0.00% 0.00% 17.19% -36.00% -
  Horiz. % 35.00% 34.00% 32.00% 0.00% 75.00% 64.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 82.33 91.52 87.65 84.81 75.26 70.62 58.89 5.74%
  YoY % -10.04% 4.42% 3.35% 12.69% 6.57% 19.92% -
  Horiz. % 139.80% 155.41% 148.84% 144.01% 127.80% 119.92% 100.00%
EPS 4.25 4.24 4.10 5.59 5.04 2.07 2.24 11.25%
  YoY % 0.24% 3.41% -26.65% 10.91% 143.48% -7.59% -
  Horiz. % 189.73% 189.29% 183.04% 249.55% 225.00% 92.41% 100.00%
DPS 2.20 2.14 2.16 2.11 1.90 1.30 1.16 11.25%
  YoY % 2.80% -0.93% 2.37% 11.05% 46.15% 12.07% -
  Horiz. % 189.66% 184.48% 186.21% 181.90% 163.79% 112.07% 100.00%
NAPS 0.3500 0.3284 0.3022 0.0000 0.2221 0.1848 0.1453 15.76%
  YoY % 6.58% 8.67% 0.00% 0.00% 20.18% 27.19% -
  Horiz. % 240.88% 226.02% 207.98% 0.00% 152.86% 127.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4550 0.5200 0.6250 1.5800 1.7200 0.9700 1.4400 -
P/RPS 0.55 0.55 0.67 0.57 0.68 0.40 0.36 7.31%
  YoY % 0.00% -17.91% 17.54% -16.18% 70.00% 11.11% -
  Horiz. % 152.78% 152.78% 186.11% 158.33% 188.89% 111.11% 100.00%
P/EPS 10.72 11.86 14.38 8.69 10.10 13.52 9.32 2.36%
  YoY % -9.61% -17.52% 65.48% -13.96% -25.30% 45.06% -
  Horiz. % 115.02% 127.25% 154.29% 93.24% 108.37% 145.06% 100.00%
EY 9.33 8.43 6.95 11.51 9.90 7.40 10.72 -2.29%
  YoY % 10.68% 21.29% -39.62% 16.26% 33.78% -30.97% -
  Horiz. % 87.03% 78.64% 64.83% 107.37% 92.35% 69.03% 100.00%
DY 4.84 4.33 3.65 4.35 3.78 4.66 5.56 -2.28%
  YoY % 11.78% 18.63% -16.09% 15.08% -18.88% -16.19% -
  Horiz. % 87.05% 77.88% 65.65% 78.24% 67.99% 83.81% 100.00%
P/NAPS 1.30 1.53 1.95 0.00 2.29 1.52 1.44 -1.69%
  YoY % -15.03% -21.54% 0.00% 0.00% 50.66% 5.56% -
  Horiz. % 90.28% 106.25% 135.42% 0.00% 159.03% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 12/06/20 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 -
Price 0.7400 0.5200 0.6000 1.7900 1.7100 1.1900 1.4200 -
P/RPS 0.90 0.55 0.65 0.65 0.67 0.49 0.35 17.03%
  YoY % 63.64% -15.38% 0.00% -2.99% 36.73% 40.00% -
  Horiz. % 257.14% 157.14% 185.71% 185.71% 191.43% 140.00% 100.00%
P/EPS 17.43 11.86 13.81 9.84 10.04 16.59 9.20 11.23%
  YoY % 46.96% -14.12% 40.35% -1.99% -39.48% 80.33% -
  Horiz. % 189.46% 128.91% 150.11% 106.96% 109.13% 180.33% 100.00%
EY 5.74 8.43 7.24 10.16 9.96 6.03 10.88 -10.10%
  YoY % -31.91% 16.44% -28.74% 2.01% 65.17% -44.58% -
  Horiz. % 52.76% 77.48% 66.54% 93.38% 91.54% 55.42% 100.00%
DY 2.98 4.33 3.81 3.84 3.80 3.80 5.63 -10.05%
  YoY % -31.18% 13.65% -0.78% 1.05% 0.00% -32.50% -
  Horiz. % 52.93% 76.91% 67.67% 68.21% 67.50% 67.50% 100.00%
P/NAPS 2.11 1.53 1.88 0.00 2.28 1.86 1.42 6.82%
  YoY % 37.91% -18.62% 0.00% 0.00% 22.58% 30.99% -
  Horiz. % 148.59% 107.75% 132.39% 0.00% 160.56% 130.99% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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