[LUXCHEM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

26-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 0.6%

YoY- -12.98%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	886,950	629,546	781,674	791,128	842,492	671,636	667,148	4.85%
YoY %	40.89%	-19.46%	-1.20%	-6.10%	25.44%	0.67%	-	-
Horiz. %	132.95%	94.36%	117.17%	118.58%	126.28%	100.67%	100.00%	-
PBT	98,068	46,824	52,026	51,394	60,202	54,012	36,134	18.08%
YoY %	109.44%	-10.00%	1.23%	-14.63%	11.46%	49.48%	-	-
Horiz. %	271.40%	129.58%	143.98%	142.23%	166.61%	149.48%	100.00%	-
Tax	-23,466	-13,578	-13,436	-13,170	-15,062	-13,536	-13,504	9.63%
YoY %	-72.82%	-1.06%	-2.02%	12.56%	-11.27%	-0.24%	-	-
Horiz. %	173.77%	100.55%	99.50%	97.53%	111.54%	100.24%	100.00%	-
NP	74,602	33,246	38,590	38,224	45,140	40,476	22,630	21.97%
YoY %	124.39%	-13.85%	0.96%	-15.32%	11.52%	78.86%	-	-
Horiz. %	329.66%	146.91%	170.53%	168.91%	199.47%	178.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,260	35,108	38,984	38,750	44,532	40,068	22,716	21.80%
YoY %	111.52%	-9.94%	0.60%	-12.98%	11.14%	76.39%	-	-
Horiz. %	326.91%	154.55%	171.61%	170.58%	196.04%	176.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	29.00%	25.83%	25.63%	25.02%	25.06%	37.37%	-
YoY %	-17.48%	12.27%	0.78%	2.44%	-0.16%	-32.94%	-	-
Horiz. %	64.04%	77.60%	69.12%	68.58%	66.95%	67.06%	100.00%	-
Total Cost	812,348	596,300	743,084	752,904	797,352	631,160	644,518	3.92%
YoY %	36.23%	-19.75%	-1.30%	-5.57%	26.33%	-2.07%	-	-
Horiz. %	126.04%	92.52%	115.29%	116.82%	123.71%	97.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,367	313,532	295,951	272,178	246,783	206,508	169,717	15.64%
YoY %	29.61%	5.94%	8.73%	10.29%	19.50%	21.68%	-	-
Horiz. %	239.44%	184.74%	174.38%	160.37%	145.41%	121.68%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	32,896	17,916	17,408	17,011	13,864	13,409	10,444	21.05%
YoY %	83.61%	2.92%	2.33%	22.70%	3.39%	28.39%	-	-
Horiz. %	314.98%	171.54%	166.68%	162.88%	132.75%	128.39%	100.00%	-
Div Payout %	44.30%	51.03%	44.66%	43.90%	31.13%	33.47%	45.98%	-
YoY %	-13.19%	14.26%	1.73%	41.02%	-6.99%	-27.21%	-	-
Horiz. %	96.35%	110.98%	97.13%	95.48%	67.70%	72.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	406,367	313,532	295,951	272,178	246,783	206,508	169,717	15.64%
YoY %	29.61%	5.94%	8.73%	10.29%	19.50%	21.68%	-	-
Horiz. %	239.44%	184.74%	174.38%	160.37%	145.41%	121.68%	100.00%	-
NOSH	996,974	895,808	878,100	857,245	277,285	268,192	261,103	24.99%
YoY %	11.29%	2.02%	2.43%	209.16%	3.39%	2.72%	-	-
Horiz. %	381.83%	343.09%	336.30%	328.32%	106.20%	102.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.41%	5.28%	4.94%	4.83%	5.36%	6.03%	3.39%	-
YoY %	59.28%	6.88%	2.28%	-9.89%	-11.11%	77.88%	-	-
Horiz. %	248.08%	155.75%	145.72%	142.48%	158.11%	177.88%	100.00%	-
ROE	18.27%	11.20%	13.17%	14.24%	18.04%	19.40%	13.38%	-
YoY %	63.13%	-14.96%	-7.51%	-21.06%	-7.01%	44.99%	-	-
Horiz. %	136.55%	83.71%	98.43%	106.43%	134.83%	144.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	91.67	70.28	89.80	93.01	303.84	250.43	255.51	-15.69%
YoY %	30.44%	-21.74%	-3.45%	-69.39%	21.33%	-1.99%	-	-
Horiz. %	35.88%	27.51%	35.15%	36.40%	118.92%	98.01%	100.00%	-
EPS	7.68	3.92	4.48	4.56	16.06	14.94	8.70	-2.05%
YoY %	95.92%	-12.50%	-1.75%	-71.61%	7.50%	71.72%	-	-
Horiz. %	88.28%	45.06%	51.49%	52.41%	184.60%	171.72%	100.00%	-
DPS	3.40	2.00	2.00	2.00	5.00	5.00	4.00	-2.66%
YoY %	70.00%	0.00%	0.00%	-60.00%	0.00%	25.00%	-	-
Horiz. %	85.00%	50.00%	50.00%	50.00%	125.00%	125.00%	100.00%	-
NAPS	0.42	0.35	0.34	0.32	0.89	0.77	0.65	-7.01%
YoY %	20.00%	2.94%	6.25%	-64.04%	15.58%	18.46%	-	-
Horiz. %	64.62%	53.85%	52.31%	49.23%	136.92%	118.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 857,245
RPS	82.90	58.84	73.06	73.95	78.75	62.78	62.36	4.85%
YoY %	40.89%	-19.46%	-1.20%	-6.10%	25.44%	0.67%	-	-
Horiz. %	132.94%	94.36%	117.16%	118.59%	126.28%	100.67%	100.00%	-
EPS	6.94	3.28	3.64	3.62	4.16	3.75	2.12	21.83%
YoY %	111.59%	-9.89%	0.55%	-12.98%	10.93%	76.89%	-	-
Horiz. %	327.36%	154.72%	171.70%	170.75%	196.23%	176.89%	100.00%	-
DPS	3.07	1.67	1.63	1.59	1.30	1.25	0.98	20.94%
YoY %	83.83%	2.45%	2.52%	22.31%	4.00%	27.55%	-	-
Horiz. %	313.27%	170.41%	166.33%	162.24%	132.65%	127.55%	100.00%	-
NAPS	0.3798	0.2931	0.2766	0.2544	0.2307	0.193	0.1586	15.65%
YoY %	29.58%	5.97%	8.73%	10.27%	19.53%	21.69%	-	-
Horiz. %	239.47%	184.80%	174.40%	160.40%	145.46%	121.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.755	0.66	0.515	0.625	2.09	1.46	1.00	-
P/RPS	0.82	0.94	0.57	0.67	0.69	0.58	0.39	13.17%
YoY %	-12.77%	64.91%	-14.93%	-2.90%	18.97%	48.72%	-	-
Horiz. %	210.26%	241.03%	146.15%	171.79%	176.92%	148.72%	100.00%	-
P/EPS	9.84	16.84	11.50	13.72	13.01	9.77	11.49	-2.54%
YoY %	-41.57%	46.43%	-16.18%	5.46%	33.16%	-14.97%	-	-
Horiz. %	85.64%	146.56%	100.09%	119.41%	113.23%	85.03%	100.00%	-
EY	10.17	5.94	8.70	7.29	7.68	10.23	8.70	2.63%
YoY %	71.21%	-31.72%	19.34%	-5.08%	-24.93%	17.59%	-	-
Horiz. %	116.90%	68.28%	100.00%	83.79%	88.28%	117.59%	100.00%	-
DY	4.50	3.03	3.88	3.20	2.39	3.42	4.00	1.98%
YoY %	48.51%	-21.91%	21.25%	33.89%	-30.12%	-14.50%	-	-
Horiz. %	112.50%	75.75%	97.00%	80.00%	59.75%	85.50%	100.00%	-
P/NAPS	1.80	1.89	1.51	1.95	2.35	1.90	1.54	2.63%
YoY %	-4.76%	25.17%	-22.56%	-17.02%	23.68%	23.38%	-	-
Horiz. %	116.88%	122.73%	98.05%	126.62%	152.60%	123.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	11/08/21	29/07/20	29/07/19	26/07/18	26/07/17	29/07/16	30/07/15	-
Price	0.72	0.865	0.53	0.69	2.09	1.52	1.03	-
P/RPS	0.79	1.23	0.59	0.74	0.69	0.61	0.40	11.99%
YoY %	-35.77%	108.47%	-20.27%	7.25%	13.11%	52.50%	-	-
Horiz. %	197.50%	307.50%	147.50%	185.00%	172.50%	152.50%	100.00%	-
P/EPS	9.38	22.07	11.83	15.15	13.01	10.17	11.84	-3.80%
YoY %	-57.50%	86.56%	-21.91%	16.45%	27.93%	-14.10%	-	-
Horiz. %	79.22%	186.40%	99.92%	127.96%	109.88%	85.90%	100.00%	-
EY	10.66	4.53	8.45	6.60	7.68	9.83	8.45	3.94%
YoY %	135.32%	-46.39%	28.03%	-14.06%	-21.87%	16.33%	-	-
Horiz. %	126.15%	53.61%	100.00%	78.11%	90.89%	116.33%	100.00%	-
DY	4.72	2.31	3.77	2.90	2.39	3.29	3.88	3.31%
YoY %	104.33%	-38.73%	30.00%	21.34%	-27.36%	-15.21%	-	-
Horiz. %	121.65%	59.54%	97.16%	74.74%	61.60%	84.79%	100.00%	-
P/NAPS	1.71	2.47	1.56	2.16	2.35	1.97	1.58	1.32%
YoY %	-30.77%	58.33%	-27.78%	-8.09%	19.29%	24.68%	-	-
Horiz. %	108.23%	156.33%	98.73%	136.71%	148.73%	124.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

TASCO

TASCO BERHAD

211

MYEG

MY E.G. SERVICES BHD

197

CAPITALA

CAPITAL A BERHAD

142

SAPNRG

SAPURA ENERGY BERHAD

141

PBBANK

PUBLIC BANK BHD

135

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More