[LUXCHEM] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

15-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -1.88%

YoY- -6.8%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	784,571	809,360	819,883	814,087	805,044	781,001	785,204	-0.05%
YoY %	-3.06%	-1.28%	0.71%	1.12%	3.08%	-0.54%	-	-
Horiz. %	99.92%	103.08%	104.42%	103.68%	102.53%	99.46%	100.00%	-
PBT	48,555	50,197	49,884	49,881	52,035	51,370	50,223	-2.22%
YoY %	-3.27%	0.63%	0.01%	-4.14%	1.29%	2.28%	-	-
Horiz. %	96.68%	99.95%	99.33%	99.32%	103.61%	102.28%	100.00%	-
Tax	-12,273	-12,366	-12,138	-12,232	-13,824	-13,844	-13,427	-5.80%
YoY %	0.75%	-1.88%	0.77%	11.52%	0.14%	-3.11%	-	-
Horiz. %	91.41%	92.10%	90.40%	91.10%	102.96%	103.11%	100.00%	-
NP	36,282	37,831	37,746	37,649	38,211	37,526	36,796	-0.93%
YoY %	-4.09%	0.23%	0.26%	-1.47%	1.83%	1.98%	-	-
Horiz. %	98.60%	102.81%	102.58%	102.32%	103.85%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,840	38,095	37,947	37,978	38,705	37,856	36,768	0.13%
YoY %	-3.29%	0.39%	-0.08%	-1.88%	2.24%	2.96%	-	-
Horiz. %	100.20%	103.61%	103.21%	103.29%	105.27%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.28%	24.63%	24.33%	24.52%	26.57%	26.95%	26.73%	-
YoY %	2.64%	1.23%	-0.77%	-7.72%	-1.41%	0.82%	-	-
Horiz. %	94.58%	92.14%	91.02%	91.73%	99.40%	100.82%	100.00%	-
Total Cost	748,289	771,529	782,137	776,438	766,833	743,475	748,408	-0.01%
YoY %	-3.01%	-1.36%	0.73%	1.25%	3.14%	-0.66%	-	-
Horiz. %	99.98%	103.09%	104.51%	103.75%	102.46%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,422	295,951	294,190	282,432	273,142	272,178	270,720	4.54%
YoY %	-2.21%	0.60%	4.16%	3.40%	0.35%	0.54%	-	-
Horiz. %	106.91%	109.32%	108.67%	104.33%	100.89%	100.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	19,402	19,402	19,203	19,203	20,886	20,886	19,317	0.29%
YoY %	0.00%	1.04%	0.00%	-8.06%	0.00%	8.12%	-	-
Horiz. %	100.44%	100.44%	99.41%	99.41%	108.12%	108.12%	100.00%	-
Div Payout %	52.67%	50.93%	50.61%	50.57%	53.96%	55.17%	52.54%	-
YoY %	3.42%	0.63%	0.08%	-6.28%	-2.19%	5.01%	-	-
Horiz. %	100.25%	96.94%	96.33%	96.25%	102.70%	105.01%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	289,422	295,951	294,190	282,432	273,142	272,178	270,720	4.54%
YoY %	-2.21%	0.60%	4.16%	3.40%	0.35%	0.54%	-	-
Horiz. %	106.91%	109.32%	108.67%	104.33%	100.89%	100.54%	100.00%	-
NOSH	894,412	878,100	869,532	863,461	861,473	857,245	847,957	3.61%
YoY %	1.86%	0.99%	0.70%	0.23%	0.49%	1.10%	-	-
Horiz. %	105.48%	103.55%	102.54%	101.83%	101.59%	101.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	4.62%	4.67%	4.60%	4.62%	4.75%	4.80%	4.69%	-
YoY %	-1.07%	1.52%	-0.43%	-2.74%	-1.04%	2.35%	-	-
Horiz. %	98.51%	99.57%	98.08%	98.51%	101.28%	102.35%	100.00%	-
ROE	12.73%	12.87%	12.90%	13.45%	14.17%	13.91%	13.58%	-
YoY %	-1.09%	-0.23%	-4.09%	-5.08%	1.87%	2.43%	-	-
Horiz. %	93.74%	94.77%	94.99%	99.04%	104.34%	102.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	89.46	92.98	94.76	95.12	94.31	91.82	92.81	-2.41%
YoY %	-3.79%	-1.88%	-0.38%	0.86%	2.71%	-1.07%	-	-
Horiz. %	96.39%	100.18%	102.10%	102.49%	101.62%	98.93%	100.00%	-
EPS	4.20	4.38	4.39	4.44	4.53	4.45	4.35	-2.31%
YoY %	-4.11%	-0.23%	-1.13%	-1.99%	1.80%	2.30%	-	-
Horiz. %	96.55%	100.69%	100.92%	102.07%	104.14%	102.30%	100.00%	-
DPS	2.21	2.25	2.25	2.25	2.45	2.46	2.28	-2.05%
YoY %	-1.78%	0.00%	0.00%	-8.16%	-0.41%	7.89%	-	-
Horiz. %	96.93%	98.68%	98.68%	98.68%	107.46%	107.89%	100.00%	-
NAPS	0.33	0.34	0.34	0.33	0.32	0.32	0.32	2.07%
YoY %	-2.94%	0.00%	3.03%	3.12%	0.00%	0.00%	-	-
Horiz. %	103.12%	106.25%	106.25%	103.12%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 863,461
RPS	73.33	75.65	76.63	76.09	75.25	73.00	73.39	-0.05%
YoY %	-3.07%	-1.28%	0.71%	1.12%	3.08%	-0.53%	-	-
Horiz. %	99.92%	103.08%	104.41%	103.68%	102.53%	99.47%	100.00%	-
EPS	3.44	3.56	3.55	3.55	3.62	3.54	3.44	0.00%
YoY %	-3.37%	0.28%	0.00%	-1.93%	2.26%	2.91%	-	-
Horiz. %	100.00%	103.49%	103.20%	103.20%	105.23%	102.91%	100.00%	-
DPS	1.81	1.81	1.79	1.79	1.95	1.95	1.81	0.00%
YoY %	0.00%	1.12%	0.00%	-8.21%	0.00%	7.73%	-	-
Horiz. %	100.00%	100.00%	98.90%	98.90%	107.73%	107.73%	100.00%	-
NAPS	0.2705	0.2766	0.275	0.264	0.2553	0.2544	0.253	4.55%
YoY %	-2.21%	0.58%	4.17%	3.41%	0.35%	0.55%	-	-
Horiz. %	106.92%	109.33%	108.70%	104.35%	100.91%	100.55%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.48	0.515	0.52	0.52	0.625	0.625	0.625	-
P/RPS	0.54	0.55	0.55	0.55	0.66	0.68	0.67	-13.38%
YoY %	-1.82%	0.00%	0.00%	-16.67%	-2.94%	1.49%	-	-
Horiz. %	80.60%	82.09%	82.09%	82.09%	98.51%	101.49%	100.00%	-
P/EPS	11.43	11.77	11.86	11.72	13.78	14.04	14.38	-14.18%
YoY %	-2.89%	-0.76%	1.19%	-14.95%	-1.85%	-2.36%	-	-
Horiz. %	79.49%	81.85%	82.48%	81.50%	95.83%	97.64%	100.00%	-
EY	8.75	8.50	8.43	8.53	7.26	7.12	6.95	16.57%
YoY %	2.94%	0.83%	-1.17%	17.49%	1.97%	2.45%	-	-
Horiz. %	125.90%	122.30%	121.29%	122.73%	104.46%	102.45%	100.00%	-
DY	4.61	4.37	4.33	4.33	3.92	3.93	3.65	16.82%
YoY %	5.49%	0.92%	0.00%	10.46%	-0.25%	7.67%	-	-
Horiz. %	126.30%	119.73%	118.63%	118.63%	107.40%	107.67%	100.00%	-
P/NAPS	1.45	1.51	1.53	1.58	1.95	1.95	1.95	-17.90%
YoY %	-3.97%	-1.31%	-3.16%	-18.97%	0.00%	0.00%	-	-
Horiz. %	74.36%	77.44%	78.46%	81.03%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	24/10/19	29/07/19	30/04/19	15/02/19	25/10/18	26/07/18	30/04/18	-
Price	0.485	0.53	0.52	0.54	0.59	0.69	0.60	-
P/RPS	0.54	0.57	0.55	0.57	0.63	0.75	0.65	-11.61%
YoY %	-5.26%	3.64%	-3.51%	-9.52%	-16.00%	15.38%	-	-
Horiz. %	83.08%	87.69%	84.62%	87.69%	96.92%	115.38%	100.00%	-
P/EPS	11.55	12.11	11.86	12.17	13.01	15.50	13.81	-11.22%
YoY %	-4.62%	2.11%	-2.55%	-6.46%	-16.06%	12.24%	-	-
Horiz. %	83.64%	87.69%	85.88%	88.12%	94.21%	112.24%	100.00%	-
EY	8.66	8.26	8.43	8.22	7.69	6.45	7.24	12.66%
YoY %	4.84%	-2.02%	2.55%	6.89%	19.22%	-10.91%	-	-
Horiz. %	119.61%	114.09%	116.44%	113.54%	106.22%	89.09%	100.00%	-
DY	4.56	4.25	4.33	4.17	4.15	3.56	3.81	12.71%
YoY %	7.29%	-1.85%	3.84%	0.48%	16.57%	-6.56%	-	-
Horiz. %	119.69%	111.55%	113.65%	109.45%	108.92%	93.44%	100.00%	-
P/NAPS	1.47	1.56	1.53	1.64	1.84	2.16	1.88	-15.11%
YoY %	-5.77%	1.96%	-6.71%	-10.87%	-14.81%	14.89%	-	-
Horiz. %	78.19%	82.98%	81.38%	87.23%	97.87%	114.89%	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