[LUXCHEM] YoY Annualized 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- -12.11%

YoY- -9.94%

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
Annualized Quarter Result
Revenue	620,790	920,560	886,950	629,546	781,674	791,128	842,492	-4.95%
YoY %	-32.56%	3.79%	40.89%	-19.46%	-1.20%	-6.10%	-	-
Horiz. %	73.68%	109.27%	105.28%	74.72%	92.78%	93.90%	100.00%	-
PBT	51,122	105,854	98,068	46,824	52,026	51,394	60,202	-2.68%
YoY %	-51.71%	7.94%	109.44%	-10.00%	1.23%	-14.63%	-	-
Horiz. %	84.92%	175.83%	162.90%	77.78%	86.42%	85.37%	100.00%	-
Tax	-12,306	-25,148	-23,466	-13,578	-13,436	-13,170	-15,062	-3.31%
YoY %	51.07%	-7.17%	-72.82%	-1.06%	-2.02%	12.56%	-	-
Horiz. %	81.70%	166.96%	155.80%	90.15%	89.20%	87.44%	100.00%	-
NP	38,816	80,706	74,602	33,246	38,590	38,224	45,140	-2.48%
YoY %	-51.90%	8.18%	124.39%	-13.85%	0.96%	-15.32%	-	-
Horiz. %	85.99%	178.79%	165.27%	73.65%	85.49%	84.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,830	68,842	74,260	35,108	38,984	38,750	44,532	-4.47%
YoY %	-50.86%	-7.30%	111.52%	-9.94%	0.60%	-12.98%	-	-
Horiz. %	75.97%	154.59%	166.76%	78.84%	87.54%	87.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.07%	23.76%	23.93%	29.00%	25.83%	25.63%	25.02%	-
YoY %	1.30%	-0.71%	-17.48%	12.27%	0.78%	2.44%	-	-
Horiz. %	96.20%	94.96%	95.64%	115.91%	103.24%	102.44%	100.00%	-
Total Cost	581,974	839,854	812,348	596,300	743,084	752,904	797,352	-5.11%
YoY %	-30.71%	3.39%	36.23%	-19.75%	-1.30%	-5.57%	-	-
Horiz. %	72.99%	105.33%	101.88%	74.79%	93.19%	94.43%	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	246,783	15.92%
YoY %	1.82%	44.79%	29.61%	5.94%	8.73%	10.29%	-	-
Horiz. %	242.75%	238.42%	164.67%	127.05%	119.92%	110.29%	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	12,837	21,395	32,896	17,916	17,408	17,011	13,864	-1.27%
YoY %	-40.00%	-34.96%	83.61%	2.92%	2.33%	22.70%	-	-
Horiz. %	92.59%	154.32%	237.28%	129.23%	125.56%	122.70%	100.00%	-
Div Payout %	37.95%	31.08%	44.30%	51.03%	44.66%	43.90%	31.13%	-
YoY %	22.10%	-29.84%	-13.19%	14.26%	1.73%	41.02%	-	-
Horiz. %	121.91%	99.84%	142.31%	163.93%	143.46%	141.02%	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	246,783	15.92%
YoY %	1.82%	44.79%	29.61%	5.94%	8.73%	10.29%	-	-
Horiz. %	242.75%	238.42%	164.67%	127.05%	119.92%	110.29%	100.00%	-
NOSH	1,069,866	1,069,866	996,974	895,808	878,100	857,245	277,285	25.22%
YoY %	0.00%	7.31%	11.29%	2.02%	2.43%	209.16%	-	-
Horiz. %	385.84%	385.84%	359.55%	323.06%	316.68%	309.16%	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	6.25%	8.77%	8.41%	5.28%	4.94%	4.83%	5.36%	-
YoY %	-28.73%	4.28%	59.28%	6.88%	2.28%	-9.89%	-	-
Horiz. %	116.60%	163.62%	156.90%	98.51%	92.16%	90.11%	100.00%	-
ROE	5.65%	11.70%	18.27%	11.20%	13.17%	14.24%	18.04%	-
YoY %	-51.71%	-35.96%	63.13%	-14.96%	-7.51%	-21.06%	-	-
Horiz. %	31.32%	64.86%	101.27%	62.08%	73.00%	78.94%	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	58.03	86.05	91.67	70.28	89.80	93.01	303.84	-24.10%
YoY %	-32.56%	-6.13%	30.44%	-21.74%	-3.45%	-69.39%	-	-
Horiz. %	19.10%	28.32%	30.17%	23.13%	29.56%	30.61%	100.00%	-
EPS	3.16	6.44	7.68	3.92	4.48	4.56	16.06	-23.72%
YoY %	-50.93%	-16.15%	95.92%	-12.50%	-1.75%	-71.61%	-	-
Horiz. %	19.68%	40.10%	47.82%	24.41%	27.90%	28.39%	100.00%	-
DPS	1.20	2.00	3.40	2.00	2.00	2.00	5.00	-21.15%
YoY %	-40.00%	-41.18%	70.00%	0.00%	0.00%	-60.00%	-	-
Horiz. %	24.00%	40.00%	68.00%	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	58.03	86.04	82.90	58.84	73.06	73.95	78.75	-4.95%
YoY %	-32.55%	3.79%	40.89%	-19.46%	-1.20%	-6.10%	-	-
Horiz. %	73.69%	109.26%	105.27%	74.72%	92.77%	93.90%	100.00%	-
EPS	3.16	6.43	6.94	3.28	3.64	3.62	4.16	-4.47%
YoY %	-50.86%	-7.35%	111.59%	-9.89%	0.55%	-12.98%	-	-
Horiz. %	75.96%	154.57%	166.83%	78.85%	87.50%	87.02%	100.00%	-
DPS	1.20	2.00	3.07	1.67	1.63	1.59	1.30	-1.32%
YoY %	-40.00%	-34.85%	83.83%	2.45%	2.52%	22.31%	-	-
Horiz. %	92.31%	153.85%	236.15%	128.46%	125.38%	122.31%	100.00%	-
NAPS	0.5599	0.5499	0.3798	0.2931	0.2766	0.2544	0.2307	15.91%
YoY %	1.82%	44.79%	29.58%	5.97%	8.73%	10.27%	-	-
Horiz. %	242.70%	238.36%	164.63%	127.05%	119.90%	110.27%	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	0.80	0.66	0.82	0.94	0.57	0.67	0.69	2.49%
YoY %	21.21%	-19.51%	-12.77%	64.91%	-14.93%	-2.90%	-	-
Horiz. %	115.94%	95.65%	118.84%	136.23%	82.61%	97.10%	100.00%	-
P/EPS	14.70	8.86	9.84	16.84	11.50	13.72	13.01	2.05%
YoY %	65.91%	-9.96%	-41.57%	46.43%	-16.18%	5.46%	-	-
Horiz. %	112.99%	68.10%	75.63%	129.44%	88.39%	105.46%	100.00%	-
EY	6.80	11.29	10.17	5.94	8.70	7.29	7.68	-2.00%
YoY %	-39.77%	11.01%	71.21%	-31.72%	19.34%	-5.08%	-	-
Horiz. %	88.54%	147.01%	132.42%	77.34%	113.28%	94.92%	100.00%	-
DY	2.58	3.51	4.50	3.03	3.88	3.20	2.39	1.28%
YoY %	-26.50%	-22.00%	48.51%	-21.91%	21.25%	33.89%	-	-
Horiz. %	107.95%	146.86%	188.28%	126.78%	162.34%	133.89%	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	0.84	0.68	0.79	1.23	0.59	0.74	0.69	3.33%
YoY %	23.53%	-13.92%	-35.77%	108.47%	-20.27%	7.25%	-	-
Horiz. %	121.74%	98.55%	114.49%	178.26%	85.51%	107.25%	100.00%	-
P/EPS	15.34	9.09	9.38	22.07	11.83	15.15	13.01	2.78%
YoY %	68.76%	-3.09%	-57.50%	86.56%	-21.91%	16.45%	-	-
Horiz. %	117.91%	69.87%	72.10%	169.64%	90.93%	116.45%	100.00%	-
EY	6.52	11.00	10.66	4.53	8.45	6.60	7.68	-2.69%
YoY %	-40.73%	3.19%	135.32%	-46.39%	28.03%	-14.06%	-	-
Horiz. %	84.90%	143.23%	138.80%	58.98%	110.03%	85.94%	100.00%	-
DY	2.47	3.42	4.72	2.31	3.77	2.90	2.39	0.55%
YoY %	-27.78%	-27.54%	104.33%	-38.73%	30.00%	21.34%	-	-
Horiz. %	103.35%	143.10%	197.49%	96.65%	157.74%	121.34%	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