[LUXCHEM] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

26-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -18.19%

YoY- 11.14%

Quarter Report

LCB_Q2 2017 (26 Jul 17).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	629,546	781,674	791,128	842,492	671,636	667,148	593,922	0.97%
YoY %	-19.46%	-1.20%	-6.10%	25.44%	0.67%	12.33%	-	-
Horiz. %	106.00%	131.61%	133.20%	141.85%	113.08%	112.33%	100.00%	-
PBT	46,824	52,026	51,394	60,202	54,012	36,134	25,980	10.30%
YoY %	-10.00%	1.23%	-14.63%	11.46%	49.48%	39.08%	-	-
Horiz. %	180.23%	200.25%	197.82%	231.72%	207.90%	139.08%	100.00%	-
Tax	-13,578	-13,436	-13,170	-15,062	-13,536	-13,504	-6,516	13.00%
YoY %	-1.06%	-2.02%	12.56%	-11.27%	-0.24%	-107.24%	-	-
Horiz. %	208.38%	206.20%	202.12%	231.15%	207.73%	207.24%	100.00%	-
NP	33,246	38,590	38,224	45,140	40,476	22,630	19,464	9.32%
YoY %	-13.85%	0.96%	-15.32%	11.52%	78.86%	16.27%	-	-
Horiz. %	170.81%	198.26%	196.38%	231.92%	207.95%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,108	38,984	38,750	44,532	40,068	22,716	19,406	10.37%
YoY %	-9.94%	0.60%	-12.98%	11.14%	76.39%	17.06%	-	-
Horiz. %	180.91%	200.89%	199.68%	229.48%	206.47%	117.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.00%	25.83%	25.63%	25.02%	25.06%	37.37%	25.08%	-
YoY %	12.27%	0.78%	2.44%	-0.16%	-32.94%	49.00%	-	-
Horiz. %	115.63%	102.99%	102.19%	99.76%	99.92%	149.00%	100.00%	-
Total Cost	596,300	743,084	752,904	797,352	631,160	644,518	574,458	0.62%
YoY %	-19.75%	-1.30%	-5.57%	26.33%	-2.07%	12.20%	-	-
Horiz. %	103.80%	129.35%	131.06%	138.80%	109.87%	112.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,532	295,951	272,178	246,783	206,508	169,717	148,276	13.27%
YoY %	5.94%	8.73%	10.29%	19.50%	21.68%	14.46%	-	-
Horiz. %	211.45%	199.59%	183.56%	166.43%	139.27%	114.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	17,916	17,408	17,011	13,864	13,409	10,444	7,804	14.84%
YoY %	2.92%	2.33%	22.70%	3.39%	28.39%	33.83%	-	-
Horiz. %	229.57%	223.07%	217.98%	177.65%	171.82%	133.83%	100.00%	-
Div Payout %	51.03%	44.66%	43.90%	31.13%	33.47%	45.98%	40.21%	-
YoY %	14.26%	1.73%	41.02%	-6.99%	-27.21%	14.35%	-	-
Horiz. %	126.91%	111.07%	109.18%	77.42%	83.24%	114.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	313,532	295,951	272,178	246,783	206,508	169,717	148,276	13.27%
YoY %	5.94%	8.73%	10.29%	19.50%	21.68%	14.46%	-	-
Horiz. %	211.45%	199.59%	183.56%	166.43%	139.27%	114.46%	100.00%	-
NOSH	895,808	878,100	857,245	277,285	268,192	261,103	130,067	37.89%
YoY %	2.02%	2.43%	209.16%	3.39%	2.72%	100.75%	-	-
Horiz. %	688.73%	675.11%	659.08%	213.19%	206.20%	200.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.28%	4.94%	4.83%	5.36%	6.03%	3.39%	3.28%	-
YoY %	6.88%	2.28%	-9.89%	-11.11%	77.88%	3.35%	-	-
Horiz. %	160.98%	150.61%	147.26%	163.41%	183.84%	103.35%	100.00%	-
ROE	11.20%	13.17%	14.24%	18.04%	19.40%	13.38%	13.09%	-
YoY %	-14.96%	-7.51%	-21.06%	-7.01%	44.99%	2.22%	-	-
Horiz. %	85.56%	100.61%	108.79%	137.82%	148.20%	102.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	70.28	89.80	93.01	303.84	250.43	255.51	456.63	-26.77%
YoY %	-21.74%	-3.45%	-69.39%	21.33%	-1.99%	-44.04%	-	-
Horiz. %	15.39%	19.67%	20.37%	66.54%	54.84%	55.96%	100.00%	-
EPS	3.92	4.48	4.56	16.06	14.94	8.70	14.92	-19.95%
YoY %	-12.50%	-1.75%	-71.61%	7.50%	71.72%	-41.69%	-	-
Horiz. %	26.27%	30.03%	30.56%	107.64%	100.13%	58.31%	100.00%	-
DPS	2.00	2.00	2.00	5.00	5.00	4.00	6.00	-16.71%
YoY %	0.00%	0.00%	-60.00%	0.00%	25.00%	-33.33%	-	-
Horiz. %	33.33%	33.33%	33.33%	83.33%	83.33%	66.67%	100.00%	-
NAPS	0.35	0.34	0.32	0.89	0.77	0.65	1.14	-17.85%
YoY %	2.94%	6.25%	-64.04%	15.58%	18.46%	-42.98%	-	-
Horiz. %	30.70%	29.82%	28.07%	78.07%	67.54%	57.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 277,467
RPS	58.84	73.06	73.95	78.75	62.78	62.36	55.51	0.97%
YoY %	-19.46%	-1.20%	-6.10%	25.44%	0.67%	12.34%	-	-
Horiz. %	106.00%	131.62%	133.22%	141.87%	113.10%	112.34%	100.00%	-
EPS	3.28	3.64	3.62	4.16	3.75	2.12	1.81	10.40%
YoY %	-9.89%	0.55%	-12.98%	10.93%	76.89%	17.13%	-	-
Horiz. %	181.22%	201.10%	200.00%	229.83%	207.18%	117.13%	100.00%	-
DPS	1.67	1.63	1.59	1.30	1.25	0.98	0.73	14.77%
YoY %	2.45%	2.52%	22.31%	4.00%	27.55%	34.25%	-	-
Horiz. %	228.77%	223.29%	217.81%	178.08%	171.23%	134.25%	100.00%	-
NAPS	0.2931	0.2766	0.2544	0.2307	0.193	0.1586	0.1386	13.28%
YoY %	5.97%	8.73%	10.27%	19.53%	21.69%	14.43%	-	-
Horiz. %	211.47%	199.57%	183.55%	166.45%	139.25%	114.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.66	0.515	0.625	2.09	1.46	1.00	1.43	-
P/RPS	0.94	0.57	0.67	0.69	0.58	0.39	0.31	20.28%
YoY %	64.91%	-14.93%	-2.90%	18.97%	48.72%	25.81%	-	-
Horiz. %	303.23%	183.87%	216.13%	222.58%	187.10%	125.81%	100.00%	-
P/EPS	16.84	11.50	13.72	13.01	9.77	11.49	9.58	9.84%
YoY %	46.43%	-16.18%	5.46%	33.16%	-14.97%	19.94%	-	-
Horiz. %	175.78%	120.04%	143.22%	135.80%	101.98%	119.94%	100.00%	-
EY	5.94	8.70	7.29	7.68	10.23	8.70	10.43	-8.94%
YoY %	-31.72%	19.34%	-5.08%	-24.93%	17.59%	-16.59%	-	-
Horiz. %	56.95%	83.41%	69.89%	73.63%	98.08%	83.41%	100.00%	-
DY	3.03	3.88	3.20	2.39	3.42	4.00	4.20	-5.29%
YoY %	-21.91%	21.25%	33.89%	-30.12%	-14.50%	-4.76%	-	-
Horiz. %	72.14%	92.38%	76.19%	56.90%	81.43%	95.24%	100.00%	-
P/NAPS	1.89	1.51	1.95	2.35	1.90	1.54	1.25	7.12%
YoY %	25.17%	-22.56%	-17.02%	23.68%	23.38%	23.20%	-	-
Horiz. %	151.20%	120.80%	156.00%	188.00%	152.00%	123.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	29/07/20	29/07/19	26/07/18	26/07/17	29/07/16	30/07/15	05/08/14	-
Price	0.865	0.53	0.69	2.09	1.52	1.03	1.49	-
P/RPS	1.23	0.59	0.74	0.69	0.61	0.40	0.33	24.49%
YoY %	108.47%	-20.27%	7.25%	13.11%	52.50%	21.21%	-	-
Horiz. %	372.73%	178.79%	224.24%	209.09%	184.85%	121.21%	100.00%	-
P/EPS	22.07	11.83	15.15	13.01	10.17	11.84	9.99	14.10%
YoY %	86.56%	-21.91%	16.45%	27.93%	-14.10%	18.52%	-	-
Horiz. %	220.92%	118.42%	151.65%	130.23%	101.80%	118.52%	100.00%	-
EY	4.53	8.45	6.60	7.68	9.83	8.45	10.01	-12.36%
YoY %	-46.39%	28.03%	-14.06%	-21.87%	16.33%	-15.58%	-	-
Horiz. %	45.25%	84.42%	65.93%	76.72%	98.20%	84.42%	100.00%	-
DY	2.31	3.77	2.90	2.39	3.29	3.88	4.03	-8.85%
YoY %	-38.73%	30.00%	21.34%	-27.36%	-15.21%	-3.72%	-	-
Horiz. %	57.32%	93.55%	71.96%	59.31%	81.64%	96.28%	100.00%	-
P/NAPS	2.47	1.56	2.16	2.35	1.97	1.58	1.31	11.13%
YoY %	58.33%	-27.78%	-8.09%	19.29%	24.68%	20.61%	-	-
Horiz. %	188.55%	119.08%	164.89%	179.39%	150.38%	120.61%	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