[LUXCHEM] YoY Cumulative 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- 75.79%

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
Cumulative Result
Revenue	310,395	460,280	443,475	314,773	390,837	395,564	421,246	-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	25,561	52,927	49,034	23,412	26,013	25,697	30,101	-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	-6,153	-12,574	-11,733	-6,789	-6,718	-6,585	-7,531	-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	19,408	40,353	37,301	16,623	19,295	19,112	22,570	-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	16,915	34,421	37,130	17,554	19,492	19,375	22,266	-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	290,987	419,927	406,174	298,150	371,542	376,452	398,676	-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	6,418	10,697	16,448	8,958	8,704	8,505	6,932	-1.27%
YoY %	-40.00%	-34.96%	83.61%	2.92%	2.34%	22.69%	-	-
Horiz. %	92.59%	154.31%	237.28%	129.23%	125.56%	122.69%	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	2.82%	5.85%	9.14%	5.60%	6.59%	7.12%	9.02%	-
YoY %	-51.79%	-36.00%	63.21%	-15.02%	-7.44%	-21.06%	-	-
Horiz. %	31.26%	64.86%	101.33%	62.08%	73.06%	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	29.02	43.03	45.84	35.14	44.90	46.51	151.92	-24.10%
YoY %	-32.56%	-6.13%	30.45%	-21.74%	-3.46%	-69.39%	-	-
Horiz. %	19.10%	28.32%	30.17%	23.13%	29.56%	30.61%	100.00%	-
EPS	1.58	3.22	3.84	1.96	2.24	2.28	8.03	-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	0.60	1.00	1.70	1.00	1.00	1.00	2.50	-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	29.01	43.02	41.45	29.42	36.53	36.97	39.37	-4.95%
YoY %	-32.57%	3.79%	40.89%	-19.46%	-1.19%	-6.10%	-	-
Horiz. %	73.69%	109.27%	105.28%	74.73%	92.79%	93.90%	100.00%	-
EPS	1.58	3.22	3.47	1.64	1.82	1.81	2.08	-4.47%
YoY %	-50.93%	-7.20%	111.59%	-9.89%	0.55%	-12.98%	-	-
Horiz. %	75.96%	154.81%	166.83%	78.85%	87.50%	87.02%	100.00%	-
DPS	0.60	1.00	1.54	0.84	0.81	0.80	0.65	-1.32%
YoY %	-40.00%	-35.06%	83.33%	3.70%	1.25%	23.08%	-	-
Horiz. %	92.31%	153.85%	236.92%	129.23%	124.62%	123.08%	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	1.60	1.32	1.65	1.88	1.15	1.34	1.38	2.49%
YoY %	21.21%	-20.00%	-12.23%	63.48%	-14.18%	-2.90%	-	-
Horiz. %	115.94%	95.65%	119.57%	136.23%	83.33%	97.10%	100.00%	-
P/EPS	29.41	17.71	19.67	33.68	23.00	27.44	26.03	2.05%
YoY %	66.06%	-9.96%	-41.60%	46.43%	-16.18%	5.42%	-	-
Horiz. %	112.99%	68.04%	75.57%	129.39%	88.36%	105.42%	100.00%	-
EY	3.40	5.64	5.08	2.97	4.35	3.64	3.84	-2.00%
YoY %	-39.72%	11.02%	71.04%	-31.72%	19.51%	-5.21%	-	-
Horiz. %	88.54%	146.88%	132.29%	77.34%	113.28%	94.79%	100.00%	-
DY	1.29	1.75	2.25	1.52	1.94	1.60	1.20	1.21%
YoY %	-26.29%	-22.22%	48.03%	-21.65%	21.25%	33.33%	-	-
Horiz. %	107.50%	145.83%	187.50%	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	1.67	1.36	1.57	2.46	1.18	1.48	1.38	3.22%
YoY %	22.79%	-13.38%	-36.18%	108.47%	-20.27%	7.25%	-	-
Horiz. %	121.01%	98.55%	113.77%	178.26%	85.51%	107.25%	100.00%	-
P/EPS	30.67	18.18	18.76	44.14	23.67	30.29	26.03	2.77%
YoY %	68.70%	-3.09%	-57.50%	86.48%	-21.86%	16.37%	-	-
Horiz. %	117.83%	69.84%	72.07%	169.57%	90.93%	116.37%	100.00%	-
EY	3.26	5.50	5.33	2.27	4.23	3.30	3.84	-2.69%
YoY %	-40.73%	3.19%	134.80%	-46.34%	28.18%	-14.06%	-	-
Horiz. %	84.90%	143.23%	138.80%	59.11%	110.16%	85.94%	100.00%	-
DY	1.24	1.71	2.36	1.16	1.89	1.45	1.20	0.54%
YoY %	-27.49%	-27.54%	103.45%	-38.62%	30.34%	20.83%	-	-
Horiz. %	103.33%	142.50%	196.67%	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