Highlights

[LUXCHEM] YoY TTM Result on 2019-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -0.08%    YoY -     3.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 819,883 785,204 759,712 674,184 632,599 527,541 508,710 8.28%
  YoY % 4.42% 3.36% 12.69% 6.57% 19.91% 3.70% -
  Horiz. % 161.17% 154.35% 149.34% 132.53% 124.35% 103.70% 100.00%
PBT 49,884 50,223 67,901 59,091 27,789 26,782 26,787 10.91%
  YoY % -0.67% -26.03% 14.91% 112.64% 3.76% -0.02% -
  Horiz. % 186.22% 187.49% 253.48% 220.60% 103.74% 99.98% 100.00%
Tax -12,138 -13,427 -17,505 -13,931 -9,492 -6,873 -6,661 10.51%
  YoY % 9.60% 23.30% -25.66% -46.77% -38.11% -3.18% -
  Horiz. % 182.22% 201.58% 262.80% 209.14% 142.50% 103.18% 100.00%
NP 37,746 36,796 50,396 45,160 18,297 19,909 20,126 11.04%
  YoY % 2.58% -26.99% 11.59% 146.82% -8.10% -1.08% -
  Horiz. % 187.55% 182.83% 250.40% 224.39% 90.91% 98.92% 100.00%
NP to SH 37,947 36,768 50,106 45,185 18,556 20,096 20,194 11.08%
  YoY % 3.21% -26.62% 10.89% 143.51% -7.66% -0.49% -
  Horiz. % 187.91% 182.07% 248.12% 223.75% 91.89% 99.51% 100.00%
Tax Rate 24.33 % 26.73 % 25.78 % 23.58 % 34.16 % 25.66 % 24.87 % -0.37%
  YoY % -8.98% 3.69% 9.33% -30.97% 33.13% 3.18% -
  Horiz. % 97.83% 107.48% 103.66% 94.81% 137.35% 103.18% 100.00%
Total Cost 782,137 748,408 709,316 629,024 614,302 507,632 488,584 8.15%
  YoY % 4.51% 5.51% 12.76% 2.40% 21.01% 3.90% -
  Horiz. % 160.08% 153.18% 145.18% 128.74% 125.73% 103.90% 100.00%
Net Worth 294,190 270,720 0 198,920 165,546 130,131 140,368 13.12%
  YoY % 8.67% 0.00% 0.00% 20.16% 27.22% -7.29% -
  Horiz. % 209.58% 192.86% 0.00% 141.71% 117.94% 92.71% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 50.61 % 52.54 % 37.76 % 37.74 % 62.97 % 51.74 % 55.04 % -1.39%
  YoY % -3.67% 39.14% 0.05% -40.07% 21.70% -6.00% -
  Horiz. % 91.95% 95.46% 68.60% 68.57% 114.41% 94.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 294,190 270,720 0 198,920 165,546 130,131 140,368 13.12%
  YoY % 8.67% 0.00% 0.00% 20.16% 27.22% -7.29% -
  Horiz. % 209.58% 192.86% 0.00% 141.71% 117.94% 92.71% 100.00%
NOSH 865,265 846,002 275,485 265,227 258,666 130,131 129,971 37.14%
  YoY % 2.28% 207.09% 3.87% 2.54% 98.77% 0.12% -
  Horiz. % 665.74% 650.92% 211.96% 204.07% 199.02% 100.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.60 % 4.69 % 6.63 % 6.70 % 2.89 % 3.77 % 3.96 % 2.53%
  YoY % -1.92% -29.26% -1.04% 131.83% -23.34% -4.80% -
  Horiz. % 116.16% 118.43% 167.42% 169.19% 72.98% 95.20% 100.00%
ROE 12.90 % 13.58 % - % 22.72 % 11.21 % 15.44 % 14.39 % -1.80%
  YoY % -5.01% 0.00% 0.00% 102.68% -27.40% 7.30% -
  Horiz. % 89.65% 94.37% 0.00% 157.89% 77.90% 107.30% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 94.76 92.81 275.77 254.19 244.56 405.39 391.40 -21.04%
  YoY % 2.10% -66.35% 8.49% 3.94% -39.67% 3.57% -
  Horiz. % 24.21% 23.71% 70.46% 64.94% 62.48% 103.57% 100.00%
EPS 4.39 4.35 18.19 17.04 7.17 15.44 15.54 -18.99%
  YoY % 0.92% -76.09% 6.75% 137.66% -53.56% -0.64% -
  Horiz. % 28.25% 27.99% 117.05% 109.65% 46.14% 99.36% 100.00%
DPS 2.25 2.28 6.87 6.50 4.52 8.00 8.50 -19.86%
  YoY % -1.32% -66.81% 5.69% 43.81% -43.50% -5.88% -
  Horiz. % 26.47% 26.82% 80.82% 76.47% 53.18% 94.12% 100.00%
NAPS 0.3400 0.3200 0.0000 0.7500 0.6400 1.0000 1.0800 -17.51%
  YoY % 6.25% 0.00% 0.00% 17.19% -36.00% -7.41% -
  Horiz. % 31.48% 29.63% 0.00% 69.44% 59.26% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 91.60 87.73 84.88 75.33 70.68 58.94 56.84 8.27%
  YoY % 4.41% 3.36% 12.68% 6.58% 19.92% 3.69% -
  Horiz. % 161.15% 154.35% 149.33% 132.53% 124.35% 103.69% 100.00%
EPS 4.24 4.11 5.60 5.05 2.07 2.25 2.26 11.05%
  YoY % 3.16% -26.61% 10.89% 143.96% -8.00% -0.44% -
  Horiz. % 187.61% 181.86% 247.79% 223.45% 91.59% 99.56% 100.00%
DPS 2.15 2.16 2.11 1.91 1.31 1.16 1.24 9.60%
  YoY % -0.46% 2.37% 10.47% 45.80% 12.93% -6.45% -
  Horiz. % 173.39% 174.19% 170.16% 154.03% 105.65% 93.55% 100.00%
NAPS 0.3287 0.3025 0.0000 0.2223 0.1850 0.1454 0.1568 13.12%
  YoY % 8.66% 0.00% 0.00% 20.16% 27.24% -7.27% -
  Horiz. % 209.63% 192.92% 0.00% 141.77% 117.98% 92.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5200 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 -
P/RPS 0.55 0.67 0.57 0.68 0.40 0.36 0.33 8.88%
  YoY % -17.91% 17.54% -16.18% 70.00% 11.11% 9.09% -
  Horiz. % 166.67% 203.03% 172.73% 206.06% 121.21% 109.09% 100.00%
P/EPS 11.86 14.38 8.69 10.10 13.52 9.32 8.24 6.25%
  YoY % -17.52% 65.48% -13.96% -25.30% 45.06% 13.11% -
  Horiz. % 143.93% 174.51% 105.46% 122.57% 164.08% 113.11% 100.00%
EY 8.43 6.95 11.51 9.90 7.40 10.72 12.14 -5.89%
  YoY % 21.29% -39.62% 16.26% 33.78% -30.97% -11.70% -
  Horiz. % 69.44% 57.25% 94.81% 81.55% 60.96% 88.30% 100.00%
DY 4.33 3.65 4.35 3.78 4.66 5.56 6.64 -6.87%
  YoY % 18.63% -16.09% 15.08% -18.88% -16.19% -16.27% -
  Horiz. % 65.21% 54.97% 65.51% 56.93% 70.18% 83.73% 100.00%
P/NAPS 1.53 1.95 0.00 2.29 1.52 1.44 1.19 4.28%
  YoY % -21.54% 0.00% 0.00% 50.66% 5.56% 21.01% -
  Horiz. % 128.57% 163.87% 0.00% 192.44% 127.73% 121.01% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/04/19 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 -
Price 0.5200 0.6000 1.7900 1.7100 1.1900 1.4200 1.2700 -
P/RPS 0.55 0.65 0.65 0.67 0.49 0.35 0.32 9.44%
  YoY % -15.38% 0.00% -2.99% 36.73% 40.00% 9.38% -
  Horiz. % 171.88% 203.12% 203.12% 209.38% 153.13% 109.38% 100.00%
P/EPS 11.86 13.81 9.84 10.04 16.59 9.20 8.17 6.41%
  YoY % -14.12% 40.35% -1.99% -39.48% 80.33% 12.61% -
  Horiz. % 145.17% 169.03% 120.44% 122.89% 203.06% 112.61% 100.00%
EY 8.43 7.24 10.16 9.96 6.03 10.88 12.23 -6.01%
  YoY % 16.44% -28.74% 2.01% 65.17% -44.58% -11.04% -
  Horiz. % 68.93% 59.20% 83.07% 81.44% 49.30% 88.96% 100.00%
DY 4.33 3.81 3.84 3.80 3.80 5.63 6.69 -6.99%
  YoY % 13.65% -0.78% 1.05% 0.00% -32.50% -15.84% -
  Horiz. % 64.72% 56.95% 57.40% 56.80% 56.80% 84.16% 100.00%
P/NAPS 1.53 1.88 0.00 2.28 1.86 1.42 1.18 4.42%
  YoY % -18.62% 0.00% 0.00% 22.58% 30.99% 20.34% -
  Horiz. % 129.66% 159.32% 0.00% 193.22% 157.63% 120.34% 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.
 


 

256  337  547  1171 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.36+0.03 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.4350.00 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers