[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 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