[LUXCHEM] YoY Annualized Quarter 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- -3.97%

YoY- -3.89%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	841,104	847,576	674,710	771,100	810,453	812,640	686,902	3.43%
YoY %	-0.76%	25.62%	-12.50%	-4.86%	-0.27%	18.31%	-	-
Horiz. %	122.45%	123.39%	98.23%	112.26%	117.99%	118.31%	100.00%	-
PBT	85,590	94,604	56,345	49,820	51,586	56,573	53,920	8.00%
YoY %	-9.53%	67.90%	13.10%	-3.42%	-8.82%	4.92%	-	-
Horiz. %	158.74%	175.45%	104.50%	92.40%	95.67%	104.92%	100.00%	-
Tax	-20,390	-22,801	-15,289	-13,102	-13,048	-14,337	-13,561	7.03%
YoY %	10.57%	-49.13%	-16.69%	-0.41%	8.99%	-5.72%	-	-
Horiz. %	150.36%	168.14%	112.74%	96.62%	96.22%	105.72%	100.00%	-
NP	65,200	71,802	41,056	36,717	38,538	42,236	40,358	8.31%
YoY %	-9.19%	74.89%	11.82%	-4.73%	-8.76%	4.65%	-	-
Horiz. %	161.55%	177.91%	101.73%	90.98%	95.49%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,605	69,112	42,344	37,434	38,949	41,673	39,986	6.27%
YoY %	-16.65%	63.22%	13.12%	-3.89%	-6.54%	4.22%	-	-
Horiz. %	144.06%	172.84%	105.90%	93.62%	97.41%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	24.10%	27.13%	26.30%	25.29%	25.34%	25.15%	-
YoY %	-1.16%	-11.17%	3.16%	3.99%	-0.20%	0.76%	-	-
Horiz. %	94.71%	95.83%	107.87%	104.57%	100.56%	100.76%	100.00%	-
Total Cost	775,904	775,773	633,654	734,382	771,914	770,404	646,544	3.08%
YoY %	0.02%	22.43%	-13.72%	-4.86%	0.20%	19.16%	-	-
Horiz. %	120.01%	119.99%	98.01%	113.59%	119.39%	119.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	588,371	552,912	322,491	289,422	273,142	247,789	213,634	18.38%
YoY %	6.41%	71.45%	11.43%	5.96%	10.23%	15.99%	-	-
Horiz. %	275.41%	258.81%	150.95%	135.48%	127.86%	115.99%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	14,263	22,379	11,944	-	11,380	27,532	9,014	7.94%
YoY %	-36.27%	87.37%	0.00%	-	-58.67%	205.44%	-	-
Horiz. %	158.23%	248.27%	132.50%	-	126.25%	305.44%	100.00%	-
Div Payout %	24.76%	32.38%	28.21%	-	29.22%	66.07%	22.54%	-
YoY %	-23.53%	14.78%	0.00%	-	-55.77%	193.12%	-	-
Horiz. %	109.85%	143.66%	125.16%	-	129.64%	293.12%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	588,371	552,912	322,491	289,422	273,142	247,789	213,634	18.38%
YoY %	6.41%	71.45%	11.43%	5.96%	10.23%	15.99%	-	-
Horiz. %	275.41%	258.81%	150.95%	135.48%	127.86%	115.99%	100.00%	-
NOSH	1,069,866	1,069,866	895,808	894,412	861,473	844,852	270,423	25.74%
YoY %	0.00%	19.43%	0.16%	3.82%	1.97%	212.42%	-	-
Horiz. %	395.63%	395.63%	331.26%	330.75%	318.56%	312.42%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	7.75%	8.47%	6.08%	4.76%	4.76%	5.20%	5.88%	-
YoY %	-8.50%	39.31%	27.73%	0.00%	-8.46%	-11.56%	-	-
Horiz. %	131.80%	144.05%	103.40%	80.95%	80.95%	88.44%	100.00%	-
ROE	9.79%	12.50%	13.13%	12.93%	14.26%	16.82%	18.72%	-
YoY %	-21.68%	-4.80%	1.55%	-9.33%	-15.22%	-10.15%	-	-
Horiz. %	52.30%	66.77%	70.14%	69.07%	76.18%	89.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	78.63	85.84	75.32	87.92	94.95	98.39	254.01	-17.74%
YoY %	-8.40%	13.97%	-14.33%	-7.40%	-3.50%	-61.27%	-	-
Horiz. %	30.96%	33.79%	29.65%	34.61%	37.38%	38.73%	100.00%	-
EPS	5.39	7.00	4.73	4.27	4.56	5.04	14.79	-15.47%
YoY %	-23.00%	47.99%	10.77%	-6.36%	-9.52%	-65.92%	-	-
Horiz. %	36.44%	47.33%	31.98%	28.87%	30.83%	34.08%	100.00%	-
DPS	1.33	2.27	1.33	0.00	1.33	3.33	3.33	-14.17%
YoY %	-41.41%	70.68%	0.00%	0.00%	-60.06%	0.00%	-	-
Horiz. %	39.94%	68.17%	39.94%	0.00%	39.94%	100.00%	100.00%	-
NAPS	0.55	0.56	0.36	0.33	0.32	0.30	0.79	-5.85%
YoY %	-1.79%	55.56%	9.09%	3.12%	6.67%	-62.03%	-	-
Horiz. %	69.62%	70.89%	45.57%	41.77%	40.51%	37.97%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 894,412
RPS	78.62	79.22	63.06	72.07	75.75	75.96	64.20	3.43%
YoY %	-0.76%	25.63%	-12.50%	-4.86%	-0.28%	18.32%	-	-
Horiz. %	122.46%	123.40%	98.22%	112.26%	117.99%	118.32%	100.00%	-
EPS	5.38	6.46	3.96	3.50	3.64	3.90	3.74	6.24%
YoY %	-16.72%	63.13%	13.14%	-3.85%	-6.67%	4.28%	-	-
Horiz. %	143.85%	172.73%	105.88%	93.58%	97.33%	104.28%	100.00%	-
DPS	1.33	2.09	1.12	0.00	1.06	2.57	0.84	7.95%
YoY %	-36.36%	86.61%	0.00%	0.00%	-58.75%	205.95%	-	-
Horiz. %	158.33%	248.81%	133.33%	0.00%	126.19%	305.95%	100.00%	-
NAPS	0.5499	0.5168	0.3014	0.2705	0.2553	0.2316	0.1997	18.38%
YoY %	6.40%	71.47%	11.42%	5.95%	10.23%	15.97%	-	-
Horiz. %	275.36%	258.79%	150.93%	135.45%	127.84%	115.97%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.535	0.76	0.755	0.48	0.625	0.815	1.66	-
P/RPS	0.68	0.89	1.00	0.55	0.66	0.83	0.65	0.75%
YoY %	-23.60%	-11.00%	81.82%	-16.67%	-20.48%	27.69%	-	-
Horiz. %	104.62%	136.92%	153.85%	84.62%	101.54%	127.69%	100.00%	-
P/EPS	9.94	10.86	15.97	11.25	13.70	16.15	11.23	-2.01%
YoY %	-8.47%	-32.00%	41.96%	-17.88%	-15.17%	43.81%	-	-
Horiz. %	88.51%	96.71%	142.21%	100.18%	121.99%	143.81%	100.00%	-
EY	10.07	9.21	6.26	8.89	7.30	6.19	8.91	2.05%
YoY %	9.34%	47.12%	-29.58%	21.78%	17.93%	-30.53%	-	-
Horiz. %	113.02%	103.37%	70.26%	99.78%	81.93%	69.47%	100.00%	-
DY	2.49	2.98	1.77	0.00	2.13	4.09	2.01	3.63%
YoY %	-16.44%	68.36%	0.00%	0.00%	-47.92%	103.48%	-	-
Horiz. %	123.88%	148.26%	88.06%	0.00%	105.97%	203.48%	100.00%	-
P/NAPS	0.97	1.36	2.10	1.45	1.95	2.72	2.10	-12.07%
YoY %	-28.68%	-35.24%	44.83%	-25.64%	-28.31%	29.52%	-	-
Horiz. %	46.19%	64.76%	100.00%	69.05%	92.86%	129.52%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	27/10/22	10/11/21	27/10/20	24/10/19	25/10/18	24/10/17	21/10/16	-
Price	0.54	0.73	0.93	0.485	0.59	0.835	1.67	-
P/RPS	0.69	0.85	1.23	0.55	0.62	0.85	0.66	0.74%
YoY %	-18.82%	-30.89%	123.64%	-11.29%	-27.06%	28.79%	-	-
Horiz. %	104.55%	128.79%	186.36%	83.33%	93.94%	128.79%	100.00%	-
P/EPS	10.03	10.43	19.67	11.36	12.93	16.55	11.29	-1.95%
YoY %	-3.84%	-46.98%	73.15%	-12.14%	-21.87%	46.59%	-	-
Horiz. %	88.84%	92.38%	174.22%	100.62%	114.53%	146.59%	100.00%	-
EY	9.97	9.59	5.08	8.80	7.73	6.04	8.85	2.00%
YoY %	3.96%	88.78%	-42.27%	13.84%	27.98%	-31.75%	-	-
Horiz. %	112.66%	108.36%	57.40%	99.44%	87.34%	68.25%	100.00%	-
DY	2.47	3.11	1.43	0.00	2.26	3.99	2.00	3.57%
YoY %	-20.58%	117.48%	0.00%	0.00%	-43.36%	99.50%	-	-
Horiz. %	123.50%	155.50%	71.50%	0.00%	113.00%	199.50%	100.00%	-
P/NAPS	0.98	1.30	2.58	1.47	1.84	2.78	2.11	-11.99%
YoY %	-24.62%	-49.61%	75.51%	-20.11%	-33.81%	31.75%	-	-
Horiz. %	46.45%	61.61%	122.27%	69.67%	87.20%	131.75%	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

Latest Videos