[LUXCHEM] YoY Cumulative 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- 63.61%

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
Cumulative Result
Revenue	314,773	390,837	395,564	421,246	335,818	333,574	296,961	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	23,412	26,013	25,697	30,101	27,006	18,067	12,990	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	-6,789	-6,718	-6,585	-7,531	-6,768	-6,752	-3,258	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	16,623	19,295	19,112	22,570	20,238	11,315	9,732	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	17,554	19,492	19,375	22,266	20,034	11,358	9,703	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	298,150	371,542	376,452	398,676	315,580	322,259	287,229	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	8,958	8,704	8,505	6,932	6,704	5,222	3,902	14.84%
YoY %	2.92%	2.34%	22.69%	3.40%	28.38%	33.83%	-	-
Horiz. %	229.57%	223.07%	217.97%	177.65%	171.81%	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	5.60%	6.59%	7.12%	9.02%	9.70%	6.69%	6.54%	-
YoY %	-15.02%	-7.44%	-21.06%	-7.01%	44.99%	2.29%	-	-
Horiz. %	85.63%	100.76%	108.87%	137.92%	148.32%	102.29%	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	35.14	44.90	46.51	151.92	125.22	127.76	228.31	-26.77%
YoY %	-21.74%	-3.46%	-69.39%	21.32%	-1.99%	-44.04%	-	-
Horiz. %	15.39%	19.67%	20.37%	66.54%	54.85%	55.96%	100.00%	-
EPS	1.96	2.24	2.28	8.03	7.47	4.35	7.46	-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	1.00	1.00	1.00	2.50	2.50	2.00	3.00	-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	29.42	36.53	36.97	39.37	31.39	31.18	27.76	0.97%
YoY %	-19.46%	-1.19%	-6.10%	25.42%	0.67%	12.32%	-	-
Horiz. %	105.98%	131.59%	133.18%	141.82%	113.08%	112.32%	100.00%	-
EPS	1.64	1.82	1.81	2.08	1.87	1.06	0.91	10.30%
YoY %	-9.89%	0.55%	-12.98%	11.23%	76.42%	16.48%	-	-
Horiz. %	180.22%	200.00%	198.90%	228.57%	205.49%	116.48%	100.00%	-
DPS	0.84	0.81	0.80	0.65	0.63	0.49	0.36	15.15%
YoY %	3.70%	1.25%	23.08%	3.17%	28.57%	36.11%	-	-
Horiz. %	233.33%	225.00%	222.22%	180.56%	175.00%	136.11%	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	1.88	1.15	1.34	1.38	1.17	0.78	0.63	19.96%
YoY %	63.48%	-14.18%	-2.90%	17.95%	50.00%	23.81%	-	-
Horiz. %	298.41%	182.54%	212.70%	219.05%	185.71%	123.81%	100.00%	-
P/EPS	33.68	23.00	27.44	26.03	19.54	22.99	19.17	9.83%
YoY %	46.43%	-16.18%	5.42%	33.21%	-15.01%	19.93%	-	-
Horiz. %	175.69%	119.98%	143.14%	135.79%	101.93%	119.93%	100.00%	-
EY	2.97	4.35	3.64	3.84	5.12	4.35	5.22	-8.96%
YoY %	-31.72%	19.51%	-5.21%	-25.00%	17.70%	-16.67%	-	-
Horiz. %	56.90%	83.33%	69.73%	73.56%	98.08%	83.33%	100.00%	-
DY	1.52	1.94	1.60	1.20	1.71	2.00	2.10	-5.23%
YoY %	-21.65%	21.25%	33.33%	-29.82%	-14.50%	-4.76%	-	-
Horiz. %	72.38%	92.38%	76.19%	57.14%	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	2.46	1.18	1.48	1.38	1.21	0.81	0.65	24.80%
YoY %	108.47%	-20.27%	7.25%	14.05%	49.38%	24.62%	-	-
Horiz. %	378.46%	181.54%	227.69%	212.31%	186.15%	124.62%	100.00%	-
P/EPS	44.14	23.67	30.29	26.03	20.35	23.68	19.97	14.11%
YoY %	86.48%	-21.86%	16.37%	27.91%	-14.06%	18.58%	-	-
Horiz. %	221.03%	118.53%	151.68%	130.35%	101.90%	118.58%	100.00%	-
EY	2.27	4.23	3.30	3.84	4.91	4.22	5.01	-12.35%
YoY %	-46.34%	28.18%	-14.06%	-21.79%	16.35%	-15.77%	-	-
Horiz. %	45.31%	84.43%	65.87%	76.65%	98.00%	84.23%	100.00%	-
DY	1.16	1.89	1.45	1.20	1.64	1.94	2.01	-8.74%
YoY %	-38.62%	30.34%	20.83%	-26.83%	-15.46%	-3.48%	-	-
Horiz. %	57.71%	94.03%	72.14%	59.70%	81.59%	96.52%	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