[LUXCHEM] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

24-Oct-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -3.29%

YoY- -4.82%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	689,416	737,512	765,480	784,571	809,360	819,883	814,087	-10.49%
YoY %	-6.52%	-3.65%	-2.43%	-3.06%	-1.28%	0.71%	-	-
Horiz. %	84.69%	90.59%	94.03%	96.37%	99.42%	100.71%	100.00%	-
PBT	47,521	50,344	50,122	48,555	50,197	49,884	49,881	-3.18%
YoY %	-5.61%	0.44%	3.23%	-3.27%	0.63%	0.01%	-	-
Horiz. %	95.27%	100.93%	100.48%	97.34%	100.63%	100.01%	100.00%	-
Tax	-13,237	-14,038	-13,167	-12,273	-12,366	-12,138	-12,232	5.41%
YoY %	5.71%	-6.62%	-7.28%	0.75%	-1.88%	0.77%	-	-
Horiz. %	108.22%	114.76%	107.64%	100.34%	101.10%	99.23%	100.00%	-
NP	34,284	36,306	36,955	36,282	37,831	37,746	37,649	-6.05%
YoY %	-5.57%	-1.76%	1.85%	-4.09%	0.23%	0.26%	-	-
Horiz. %	91.06%	96.43%	98.16%	96.37%	100.48%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,707	38,031	37,644	36,840	38,095	37,947	37,978	-4.03%
YoY %	-6.11%	1.03%	2.18%	-3.29%	0.39%	-0.08%	-	-
Horiz. %	94.02%	100.14%	99.12%	97.00%	100.31%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.86%	27.88%	26.27%	25.28%	24.63%	24.33%	24.52%	-
YoY %	-0.07%	6.13%	3.92%	2.64%	1.23%	-0.77%	-	-
Horiz. %	113.62%	113.70%	107.14%	103.10%	100.45%	99.23%	100.00%	-
Total Cost	655,132	701,206	728,525	748,289	771,529	782,137	776,438	-10.71%
YoY %	-6.57%	-3.75%	-2.64%	-3.01%	-1.36%	0.73%	-	-
Horiz. %	84.38%	90.31%	93.83%	96.37%	99.37%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,532	313,532	299,833	289,422	295,951	294,190	282,432	7.21%
YoY %	0.00%	4.57%	3.60%	-2.21%	0.60%	4.16%	-	-
Horiz. %	111.01%	111.01%	106.16%	102.47%	104.79%	104.16%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	19,981	19,727	19,727	19,402	19,402	19,203	19,203	2.68%
YoY %	1.29%	0.00%	1.68%	0.00%	1.04%	0.00%	-	-
Horiz. %	104.05%	102.73%	102.73%	101.04%	101.04%	100.00%	100.00%	-
Div Payout %	55.96%	51.87%	52.41%	52.67%	50.93%	50.61%	50.57%	-
YoY %	7.89%	-1.03%	-0.49%	3.42%	0.63%	0.08%	-	-
Horiz. %	110.66%	102.57%	103.64%	104.15%	100.71%	100.08%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	313,532	313,532	299,833	289,422	295,951	294,190	282,432	7.21%
YoY %	0.00%	4.57%	3.60%	-2.21%	0.60%	4.16%	-	-
Horiz. %	111.01%	111.01%	106.16%	102.47%	104.79%	104.16%	100.00%	-
NOSH	895,808	895,808	895,808	894,412	878,100	869,532	863,461	2.48%
YoY %	0.00%	0.00%	0.16%	1.86%	0.99%	0.70%	-	-
Horiz. %	103.75%	103.75%	103.75%	103.58%	101.70%	100.70%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	4.97%	4.92%	4.83%	4.62%	4.67%	4.60%	4.62%	-
YoY %	1.02%	1.86%	4.55%	-1.07%	1.52%	-0.43%	-	-
Horiz. %	107.58%	106.49%	104.55%	100.00%	101.08%	99.57%	100.00%	-
ROE	11.39%	12.13%	12.55%	12.73%	12.87%	12.90%	13.45%	-
YoY %	-6.10%	-3.35%	-1.41%	-1.09%	-0.23%	-4.09%	-	-
Horiz. %	84.68%	90.19%	93.31%	94.65%	95.69%	95.91%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	76.96	82.33	86.80	89.46	92.98	94.76	95.12	-13.18%
YoY %	-6.52%	-5.15%	-2.97%	-3.79%	-1.88%	-0.38%	-	-
Horiz. %	80.91%	86.55%	91.25%	94.05%	97.75%	99.62%	100.00%	-
EPS	3.99	4.25	4.27	4.20	4.38	4.39	4.44	-6.88%
YoY %	-6.12%	-0.47%	1.67%	-4.11%	-0.23%	-1.13%	-	-
Horiz. %	89.86%	95.72%	96.17%	94.59%	98.65%	98.87%	100.00%	-
DPS	2.23	2.20	2.25	2.21	2.25	2.25	2.25	-0.59%
YoY %	1.36%	-2.22%	1.81%	-1.78%	0.00%	0.00%	-	-
Horiz. %	99.11%	97.78%	100.00%	98.22%	100.00%	100.00%	100.00%	-
NAPS	0.35	0.35	0.34	0.33	0.34	0.34	0.33	4.00%
YoY %	0.00%	2.94%	3.03%	-2.94%	0.00%	3.03%	-	-
Horiz. %	106.06%	106.06%	103.03%	100.00%	103.03%	103.03%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 894,412
RPS	64.44	68.93	71.55	73.33	75.65	76.63	76.09	-10.49%
YoY %	-6.51%	-3.66%	-2.43%	-3.07%	-1.28%	0.71%	-	-
Horiz. %	84.69%	90.59%	94.03%	96.37%	99.42%	100.71%	100.00%	-
EPS	3.34	3.55	3.52	3.44	3.56	3.55	3.55	-3.98%
YoY %	-5.92%	0.85%	2.33%	-3.37%	0.28%	0.00%	-	-
Horiz. %	94.08%	100.00%	99.15%	96.90%	100.28%	100.00%	100.00%	-
DPS	1.87	1.84	1.84	1.81	1.81	1.79	1.79	2.96%
YoY %	1.63%	0.00%	1.66%	0.00%	1.12%	0.00%	-	-
Horiz. %	104.47%	102.79%	102.79%	101.12%	101.12%	100.00%	100.00%	-
NAPS	0.2931	0.2931	0.2803	0.2705	0.2766	0.275	0.264	7.22%
YoY %	0.00%	4.57%	3.62%	-2.21%	0.58%	4.17%	-	-
Horiz. %	111.02%	111.02%	106.17%	102.46%	104.77%	104.17%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	0.66	0.455	0.48	0.48	0.515	0.52	0.52	-
P/RPS	0.86	0.55	0.55	0.54	0.55	0.55	0.55	34.75%
YoY %	56.36%	0.00%	1.85%	-1.82%	0.00%	0.00%	-	-
Horiz. %	156.36%	100.00%	100.00%	98.18%	100.00%	100.00%	100.00%	-
P/EPS	16.56	10.72	11.24	11.43	11.77	11.86	11.72	25.94%
YoY %	54.48%	-4.63%	-1.66%	-2.89%	-0.76%	1.19%	-	-
Horiz. %	141.30%	91.47%	95.90%	97.53%	100.43%	101.19%	100.00%	-
EY	6.04	9.33	8.89	8.75	8.50	8.43	8.53	-20.57%
YoY %	-35.26%	4.95%	1.60%	2.94%	0.83%	-1.17%	-	-
Horiz. %	70.81%	109.38%	104.22%	102.58%	99.65%	98.83%	100.00%	-
DY	3.38	4.84	4.69	4.61	4.37	4.33	4.33	-15.23%
YoY %	-30.17%	3.20%	1.74%	5.49%	0.92%	0.00%	-	-
Horiz. %	78.06%	111.78%	108.31%	106.47%	100.92%	100.00%	100.00%	-
P/NAPS	1.89	1.30	1.41	1.45	1.51	1.53	1.58	12.69%
YoY %	45.38%	-7.80%	-2.76%	-3.97%	-1.31%	-3.16%	-	-
Horiz. %	119.62%	82.28%	89.24%	91.77%	95.57%	96.84%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	29/07/20	12/06/20	17/02/20	24/10/19	29/07/19	30/04/19	15/02/19	-
Price	0.825	0.74	0.545	0.485	0.53	0.52	0.54	-
P/RPS	1.07	0.90	0.63	0.54	0.57	0.55	0.57	52.23%
YoY %	18.89%	42.86%	16.67%	-5.26%	3.64%	-3.51%	-	-
Horiz. %	187.72%	157.89%	110.53%	94.74%	100.00%	96.49%	100.00%	-
P/EPS	20.70	17.43	12.77	11.55	12.11	11.86	12.17	42.53%
YoY %	18.76%	36.49%	10.56%	-4.62%	2.11%	-2.55%	-	-
Horiz. %	170.09%	143.22%	104.93%	94.91%	99.51%	97.45%	100.00%	-
EY	4.83	5.74	7.83	8.66	8.26	8.43	8.22	-29.86%
YoY %	-15.85%	-26.69%	-9.58%	4.84%	-2.02%	2.55%	-	-
Horiz. %	58.76%	69.83%	95.26%	105.35%	100.49%	102.55%	100.00%	-
DY	2.70	2.98	4.13	4.56	4.25	4.33	4.17	-25.17%
YoY %	-9.40%	-27.85%	-9.43%	7.29%	-1.85%	3.84%	-	-
Horiz. %	64.75%	71.46%	99.04%	109.35%	101.92%	103.84%	100.00%	-
P/NAPS	2.36	2.11	1.60	1.47	1.56	1.53	1.64	27.48%
YoY %	11.85%	31.87%	8.84%	-5.77%	1.96%	-6.71%	-	-
Horiz. %	143.90%	128.66%	97.56%	89.63%	95.12%	93.29%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos