[LUXCHEM] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

26-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 1.19%

YoY- 12.57%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	215,607	140,292	188,388	198,911	203,114	175,849	161,034	4.97%
YoY %	53.68%	-25.53%	-5.29%	-2.07%	15.50%	9.20%	-	-
Horiz. %	133.89%	87.12%	116.99%	123.52%	126.13%	109.20%	100.00%	-
PBT	21,805	10,346	13,169	12,856	11,709	17,435	13,191	8.72%
YoY %	110.76%	-21.44%	2.43%	9.80%	-32.84%	32.17%	-	-
Horiz. %	165.30%	78.43%	99.83%	97.46%	88.77%	132.17%	100.00%	-
Tax	-5,178	-2,765	-3,566	-3,338	-2,921	-4,268	-3,382	7.35%
YoY %	-87.27%	22.46%	-6.83%	-14.28%	31.56%	-26.20%	-	-
Horiz. %	153.10%	81.76%	105.44%	98.70%	86.37%	126.20%	100.00%	-
NP	16,627	7,581	9,603	9,518	8,788	13,167	9,809	9.18%
YoY %	119.32%	-21.06%	0.89%	8.31%	-33.26%	34.23%	-	-
Horiz. %	169.51%	77.29%	97.90%	97.03%	89.59%	134.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,567	7,569	9,893	9,745	8,657	13,032	9,806	9.12%
YoY %	118.88%	-23.49%	1.52%	12.57%	-33.57%	32.90%	-	-
Horiz. %	168.95%	77.19%	100.89%	99.38%	88.28%	132.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	26.73%	27.08%	25.96%	24.95%	24.48%	25.64%	-
YoY %	-11.15%	-1.29%	4.31%	4.05%	1.92%	-4.52%	-	-
Horiz. %	92.63%	104.25%	105.62%	101.25%	97.31%	95.48%	100.00%	-
Total Cost	198,980	132,711	178,785	189,393	194,326	162,682	151,225	4.67%
YoY %	49.93%	-25.77%	-5.60%	-2.54%	19.45%	7.58%	-	-
Horiz. %	131.58%	87.76%	118.22%	125.24%	128.50%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,367	313,532	295,951	272,178	246,946	206,474	169,970	15.62%
YoY %	29.61%	5.94%	8.73%	10.22%	19.60%	21.48%	-	-
Horiz. %	239.08%	184.46%	174.12%	160.13%	145.29%	121.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	7,740	8,958	8,704	8,505	6,936	6,703	5,229	6.74%
YoY %	-13.60%	2.92%	2.34%	22.62%	3.48%	28.19%	-	-
Horiz. %	148.02%	171.31%	166.46%	162.65%	132.64%	128.19%	100.00%	-
Div Payout %	46.72%	118.35%	87.99%	87.28%	80.13%	51.44%	53.33%	-
YoY %	-60.52%	34.50%	0.81%	8.92%	55.77%	-3.54%	-	-
Horiz. %	87.61%	221.92%	164.99%	163.66%	150.25%	96.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	406,367	313,532	295,951	272,178	246,946	206,474	169,970	15.62%
YoY %	29.61%	5.94%	8.73%	10.22%	19.60%	21.48%	-	-
Horiz. %	239.08%	184.46%	174.12%	160.13%	145.29%	121.48%	100.00%	-
NOSH	996,974	895,808	878,100	857,245	277,467	268,148	261,493	24.96%
YoY %	11.29%	2.02%	2.43%	208.95%	3.48%	2.55%	-	-
Horiz. %	381.26%	342.57%	335.80%	327.83%	106.11%	102.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	7.71%	5.40%	5.10%	4.79%	4.33%	7.49%	6.09%	-
YoY %	42.78%	5.88%	6.47%	10.62%	-42.19%	22.99%	-	-
Horiz. %	126.60%	88.67%	83.74%	78.65%	71.10%	122.99%	100.00%	-
ROE	4.08%	2.41%	3.34%	3.58%	3.51%	6.31%	5.77%	-
YoY %	69.29%	-27.84%	-6.70%	1.99%	-44.37%	9.36%	-	-
Horiz. %	70.71%	41.77%	57.89%	62.05%	60.83%	109.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	22.28	15.66	21.64	23.39	73.20	65.58	61.58	-15.57%
YoY %	42.27%	-27.63%	-7.48%	-68.05%	11.62%	6.50%	-	-
Horiz. %	36.18%	25.43%	35.14%	37.98%	118.87%	106.50%	100.00%	-
EPS	1.64	0.85	1.13	1.15	3.12	4.86	3.75	-12.86%
YoY %	92.94%	-24.78%	-1.74%	-63.14%	-35.80%	29.60%	-	-
Horiz. %	43.73%	22.67%	30.13%	30.67%	83.20%	129.60%	100.00%	-
DPS	0.80	1.00	1.00	1.00	2.50	2.50	2.00	-14.15%
YoY %	-20.00%	0.00%	0.00%	-60.00%	0.00%	25.00%	-	-
Horiz. %	40.00%	50.00%	50.00%	50.00%	125.00%	125.00%	100.00%	-
NAPS	0.42	0.35	0.34	0.32	0.89	0.77	0.65	-7.01%
YoY %	20.00%	2.94%	6.25%	-64.04%	15.58%	18.46%	-	-
Horiz. %	64.62%	53.85%	52.31%	49.23%	136.92%	118.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 857,245
RPS	20.15	13.11	17.61	18.59	18.98	16.44	15.05	4.97%
YoY %	53.70%	-25.55%	-5.27%	-2.05%	15.45%	9.24%	-	-
Horiz. %	133.89%	87.11%	117.01%	123.52%	126.11%	109.24%	100.00%	-
EPS	1.55	0.71	0.92	0.91	0.81	1.22	0.92	9.07%
YoY %	118.31%	-22.83%	1.10%	12.35%	-33.61%	32.61%	-	-
Horiz. %	168.48%	77.17%	100.00%	98.91%	88.04%	132.61%	100.00%	-
DPS	0.72	0.84	0.81	0.80	0.65	0.63	0.49	6.61%
YoY %	-14.29%	3.70%	1.25%	23.08%	3.17%	28.57%	-	-
Horiz. %	146.94%	171.43%	165.31%	163.27%	132.65%	128.57%	100.00%	-
NAPS	0.3798	0.2931	0.2766	0.2544	0.2308	0.193	0.1589	15.61%
YoY %	29.58%	5.97%	8.73%	10.23%	19.59%	21.46%	-	-
Horiz. %	239.02%	184.46%	174.07%	160.10%	145.25%	121.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.755	0.66	0.515	0.625	2.09	1.46	1.00	-
P/RPS	3.39	4.21	2.38	2.67	2.86	2.23	1.62	13.08%
YoY %	-19.48%	76.89%	-10.86%	-6.64%	28.25%	37.65%	-	-
Horiz. %	209.26%	259.88%	146.91%	164.81%	176.54%	137.65%	100.00%	-
P/EPS	44.09	78.11	45.31	54.55	66.99	30.04	26.67	8.73%
YoY %	-43.55%	72.39%	-16.94%	-18.57%	123.00%	12.64%	-	-
Horiz. %	165.32%	292.88%	169.89%	204.54%	251.18%	112.64%	100.00%	-
EY	2.27	1.28	2.21	1.83	1.49	3.33	3.75	-8.01%
YoY %	77.34%	-42.08%	20.77%	22.82%	-55.26%	-11.20%	-	-
Horiz. %	60.53%	34.13%	58.93%	48.80%	39.73%	88.80%	100.00%	-
DY	1.06	1.52	1.94	1.60	1.20	1.71	2.00	-10.03%
YoY %	-30.26%	-21.65%	21.25%	33.33%	-29.82%	-14.50%	-	-
Horiz. %	53.00%	76.00%	97.00%	80.00%	60.00%	85.50%	100.00%	-
P/NAPS	1.80	1.89	1.51	1.95	2.35	1.90	1.54	2.63%
YoY %	-4.76%	25.17%	-22.56%	-17.02%	23.68%	23.38%	-	-
Horiz. %	116.88%	122.73%	98.05%	126.62%	152.60%	123.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	11/08/21	29/07/20	29/07/19	26/07/18	26/07/17	29/07/16	30/07/15	-
Price	0.72	0.865	0.53	0.69	2.09	1.52	1.03	-
P/RPS	3.23	5.52	2.45	2.95	2.86	2.32	1.67	11.61%
YoY %	-41.49%	125.31%	-16.95%	3.15%	23.28%	38.92%	-	-
Horiz. %	193.41%	330.54%	146.71%	176.65%	171.26%	138.92%	100.00%	-
P/EPS	42.05	102.37	46.63	60.22	66.99	31.28	27.47	7.34%
YoY %	-58.92%	119.54%	-22.57%	-10.11%	114.16%	13.87%	-	-
Horiz. %	153.08%	372.66%	169.75%	219.22%	243.87%	113.87%	100.00%	-
EY	2.38	0.98	2.14	1.66	1.49	3.20	3.64	-6.83%
YoY %	142.86%	-54.21%	28.92%	11.41%	-53.44%	-12.09%	-	-
Horiz. %	65.38%	26.92%	58.79%	45.60%	40.93%	87.91%	100.00%	-
DY	1.11	1.16	1.89	1.45	1.20	1.64	1.94	-8.87%
YoY %	-4.31%	-38.62%	30.34%	20.83%	-26.83%	-15.46%	-	-
Horiz. %	57.22%	59.79%	97.42%	74.74%	61.86%	84.54%	100.00%	-
P/NAPS	1.71	2.47	1.56	2.16	2.35	1.97	1.58	1.32%
YoY %	-30.77%	58.33%	-27.78%	-8.09%	19.29%	24.68%	-	-
Horiz. %	108.23%	156.33%	98.73%	136.71%	148.73%	124.68%	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