[LUXCHEM] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

29-Jul-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -24.2%

YoY- -23.49%

Quarter Report

Q2 2020 write up (29 Jul 20).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	157,563	220,760	215,607	140,292	188,388	198,911	203,114	-4.14%
YoY %	-28.63%	2.39%	53.68%	-25.53%	-5.29%	-2.07%	-	-
Horiz. %	77.57%	108.69%	106.15%	69.07%	92.75%	97.93%	100.00%	-
PBT	13,360	28,116	21,805	10,346	13,169	12,856	11,709	2.22%
YoY %	-52.48%	28.94%	110.76%	-21.44%	2.43%	9.80%	-	-
Horiz. %	114.10%	240.12%	186.22%	88.36%	112.47%	109.80%	100.00%	-
Tax	-3,171	-6,699	-5,178	-2,765	-3,566	-3,338	-2,921	1.37%
YoY %	52.66%	-29.37%	-87.27%	22.46%	-6.83%	-14.28%	-	-
Horiz. %	108.56%	229.34%	177.27%	94.66%	122.08%	114.28%	100.00%	-
NP	10,189	21,417	16,627	7,581	9,603	9,518	8,788	2.49%
YoY %	-52.43%	28.81%	119.32%	-21.06%	0.89%	8.31%	-	-
Horiz. %	115.94%	243.71%	189.20%	86.27%	109.27%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,416	18,327	16,567	7,569	9,893	9,745	8,657	1.40%
YoY %	-48.62%	10.62%	118.88%	-23.49%	1.52%	12.57%	-	-
Horiz. %	108.77%	211.70%	191.37%	87.43%	114.28%	112.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	23.83%	23.75%	26.73%	27.08%	25.96%	24.95%	-
YoY %	-0.38%	0.34%	-11.15%	-1.29%	4.31%	4.05%	-	-
Horiz. %	95.15%	95.51%	95.19%	107.13%	108.54%	104.05%	100.00%	-
Total Cost	147,374	199,343	198,980	132,711	178,785	189,393	194,326	-4.50%
YoY %	-26.07%	0.18%	49.93%	-25.77%	-5.60%	-2.54%	-	-
Horiz. %	75.84%	102.58%	102.39%	68.29%	92.00%	97.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	599,069	588,371	406,367	313,532	295,951	272,178	246,946	15.90%
YoY %	1.82%	44.79%	29.61%	5.94%	8.73%	10.22%	-	-
Horiz. %	242.59%	238.26%	164.56%	126.96%	119.84%	110.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	6,418	10,697	7,740	8,958	8,704	8,505	6,936	-1.28%
YoY %	-40.00%	38.20%	-13.60%	2.92%	2.34%	22.62%	-	-
Horiz. %	92.53%	154.22%	111.59%	129.15%	125.49%	122.62%	100.00%	-
Div Payout %	68.17%	58.37%	46.72%	118.35%	87.99%	87.28%	80.13%	-
YoY %	16.79%	24.94%	-60.52%	34.50%	0.81%	8.92%	-	-
Horiz. %	85.07%	72.84%	58.31%	147.70%	109.81%	108.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	599,069	588,371	406,367	313,532	295,951	272,178	246,946	15.90%
YoY %	1.82%	44.79%	29.61%	5.94%	8.73%	10.22%	-	-
Horiz. %	242.59%	238.26%	164.56%	126.96%	119.84%	110.22%	100.00%	-
NOSH	1,069,866	1,069,866	996,974	895,808	878,100	857,245	277,467	25.21%
YoY %	0.00%	7.31%	11.29%	2.02%	2.43%	208.95%	-	-
Horiz. %	385.58%	385.58%	359.31%	322.85%	316.47%	308.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.47%	9.70%	7.71%	5.40%	5.10%	4.79%	4.33%	-
YoY %	-33.30%	25.81%	42.78%	5.88%	6.47%	10.62%	-	-
Horiz. %	149.42%	224.02%	178.06%	124.71%	117.78%	110.62%	100.00%	-
ROE	1.57%	3.11%	4.08%	2.41%	3.34%	3.58%	3.51%	-
YoY %	-49.52%	-23.77%	69.29%	-27.84%	-6.70%	1.99%	-	-
Horiz. %	44.73%	88.60%	116.24%	68.66%	95.16%	101.99%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	14.73	20.64	22.28	15.66	21.64	23.39	73.20	-23.44%
YoY %	-28.63%	-7.36%	42.27%	-27.63%	-7.48%	-68.05%	-	-
Horiz. %	20.12%	28.20%	30.44%	21.39%	29.56%	31.95%	100.00%	-
EPS	0.88	1.71	1.64	0.85	1.13	1.15	3.12	-19.01%
YoY %	-48.54%	4.27%	92.94%	-24.78%	-1.74%	-63.14%	-	-
Horiz. %	28.21%	54.81%	52.56%	27.24%	36.22%	36.86%	100.00%	-
DPS	0.60	1.00	0.80	1.00	1.00	1.00	2.50	-21.15%
YoY %	-40.00%	25.00%	-20.00%	0.00%	0.00%	-60.00%	-	-
Horiz. %	24.00%	40.00%	32.00%	40.00%	40.00%	40.00%	100.00%	-
NAPS	0.56	0.55	0.42	0.35	0.34	0.32	0.89	-7.42%
YoY %	1.82%	30.95%	20.00%	2.94%	6.25%	-64.04%	-	-
Horiz. %	62.92%	61.80%	47.19%	39.33%	38.20%	35.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 895,808
RPS	14.73	20.63	20.15	13.11	17.61	18.59	18.98	-4.13%
YoY %	-28.60%	2.38%	53.70%	-25.55%	-5.27%	-2.05%	-	-
Horiz. %	77.61%	108.69%	106.16%	69.07%	92.78%	97.95%	100.00%	-
EPS	0.88	1.71	1.55	0.71	0.92	0.91	0.81	1.39%
YoY %	-48.54%	10.32%	118.31%	-22.83%	1.10%	12.35%	-	-
Horiz. %	108.64%	211.11%	191.36%	87.65%	113.58%	112.35%	100.00%	-
DPS	0.60	1.00	0.72	0.84	0.81	0.80	0.65	-1.32%
YoY %	-40.00%	38.89%	-14.29%	3.70%	1.25%	23.08%	-	-
Horiz. %	92.31%	153.85%	110.77%	129.23%	124.62%	123.08%	100.00%	-
NAPS	0.5599	0.5499	0.3798	0.2931	0.2766	0.2544	0.2308	15.90%
YoY %	1.82%	44.79%	29.58%	5.97%	8.73%	10.23%	-	-
Horiz. %	242.59%	238.26%	164.56%	126.99%	119.84%	110.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.465	0.57	0.755	0.66	0.515	0.625	2.09	-
P/RPS	3.16	2.76	3.39	4.21	2.38	2.67	2.86	1.67%
YoY %	14.49%	-18.58%	-19.48%	76.89%	-10.86%	-6.64%	-	-
Horiz. %	110.49%	96.50%	118.53%	147.20%	83.22%	93.36%	100.00%	-
P/EPS	52.83	33.27	44.09	78.11	45.31	54.55	66.99	-3.87%
YoY %	58.79%	-24.54%	-43.55%	72.39%	-16.94%	-18.57%	-	-
Horiz. %	78.86%	49.66%	65.82%	116.60%	67.64%	81.43%	100.00%	-
EY	1.89	3.01	2.27	1.28	2.21	1.83	1.49	4.04%
YoY %	-37.21%	32.60%	77.34%	-42.08%	20.77%	22.82%	-	-
Horiz. %	126.85%	202.01%	152.35%	85.91%	148.32%	122.82%	100.00%	-
DY	1.29	1.75	1.06	1.52	1.94	1.60	1.20	1.21%
YoY %	-26.29%	65.09%	-30.26%	-21.65%	21.25%	33.33%	-	-
Horiz. %	107.50%	145.83%	88.33%	126.67%	161.67%	133.33%	100.00%	-
P/NAPS	0.83	1.04	1.80	1.89	1.51	1.95	2.35	-15.91%
YoY %	-20.19%	-42.22%	-4.76%	25.17%	-22.56%	-17.02%	-	-
Horiz. %	35.32%	44.26%	76.60%	80.43%	64.26%	82.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/07/23	28/07/22	11/08/21	29/07/20	29/07/19	26/07/18	26/07/17	-
Price	0.485	0.585	0.72	0.865	0.53	0.69	2.09	-
P/RPS	3.29	2.83	3.23	5.52	2.45	2.95	2.86	2.36%
YoY %	16.25%	-12.38%	-41.49%	125.31%	-16.95%	3.15%	-	-
Horiz. %	115.03%	98.95%	112.94%	193.01%	85.66%	103.15%	100.00%	-
P/EPS	55.10	34.15	42.05	102.37	46.63	60.22	66.99	-3.20%
YoY %	61.35%	-18.79%	-58.92%	119.54%	-22.57%	-10.11%	-	-
Horiz. %	82.25%	50.98%	62.77%	152.81%	69.61%	89.89%	100.00%	-
EY	1.81	2.93	2.38	0.98	2.14	1.66	1.49	3.29%
YoY %	-38.23%	23.11%	142.86%	-54.21%	28.92%	11.41%	-	-
Horiz. %	121.48%	196.64%	159.73%	65.77%	143.62%	111.41%	100.00%	-
DY	1.24	1.71	1.11	1.16	1.89	1.45	1.20	0.54%
YoY %	-27.49%	54.05%	-4.31%	-38.62%	30.34%	20.83%	-	-
Horiz. %	103.33%	142.50%	92.50%	96.67%	157.50%	120.83%	100.00%	-
P/NAPS	0.87	1.06	1.71	2.47	1.56	2.16	2.35	-15.25%
YoY %	-17.92%	-38.01%	-30.77%	58.33%	-27.78%	-8.09%	-	-
Horiz. %	37.02%	45.11%	72.77%	105.11%	66.38%	91.91%	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