[LUXCHEM] YoY TTM 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- -6.11%

YoY- -6.27%

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
TTM Result
Revenue	652,892	941,179	854,967	689,416	809,360	781,001	786,977	-3.06%
YoY %	-30.63%	10.08%	24.01%	-14.82%	3.63%	-0.76%	-	-
Horiz. %	82.96%	119.59%	108.64%	87.60%	102.84%	99.24%	100.00%	-
PBT	41,201	102,843	88,175	47,521	50,197	51,370	62,194	-6.63%
YoY %	-59.94%	16.64%	85.55%	-5.33%	-2.28%	-17.40%	-	-
Horiz. %	66.25%	165.36%	141.77%	76.41%	80.71%	82.60%	100.00%	-
Tax	-10,883	-25,418	-20,521	-13,237	-12,366	-13,844	-16,189	-6.40%
YoY %	57.18%	-23.86%	-55.03%	-7.04%	10.68%	14.49%	-	-
Horiz. %	67.22%	157.01%	126.76%	81.77%	76.39%	85.51%	100.00%	-
NP	30,318	77,425	67,654	34,284	37,831	37,526	46,005	-6.71%
YoY %	-60.84%	14.44%	97.33%	-9.38%	0.81%	-18.43%	-	-
Horiz. %	65.90%	168.30%	147.06%	74.52%	82.23%	81.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,137	65,717	67,460	35,707	38,095	37,856	45,739	-7.77%
YoY %	-57.18%	-2.58%	88.93%	-6.27%	0.63%	-17.23%	-	-
Horiz. %	61.52%	143.68%	147.49%	78.07%	83.29%	82.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	24.72%	23.27%	27.86%	24.63%	26.95%	26.03%	-
YoY %	6.84%	6.23%	-16.48%	13.11%	-8.61%	3.53%	-	-
Horiz. %	101.46%	94.97%	89.40%	107.03%	94.62%	103.53%	100.00%	-
Total Cost	622,574	863,754	787,313	655,132	771,529	743,475	740,972	-2.85%
YoY %	-27.92%	9.71%	20.18%	-15.09%	3.77%	0.34%	-	-
Horiz. %	84.02%	116.57%	106.25%	88.42%	104.12%	100.34%	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	17,116	20,779	34,089	19,981	19,402	20,886	19,150	-1.85%
YoY %	-17.63%	-39.04%	70.61%	2.98%	-7.11%	9.07%	-	-
Horiz. %	89.38%	108.51%	178.01%	104.34%	101.32%	109.07%	100.00%	-
Div Payout %	60.83%	31.62%	50.53%	55.96%	50.93%	55.17%	41.87%	-
YoY %	92.38%	-37.42%	-9.70%	9.88%	-7.69%	31.76%	-	-
Horiz. %	145.28%	75.52%	120.68%	133.65%	121.64%	131.76%	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	4.64%	8.23%	7.91%	4.97%	4.67%	4.80%	5.85%	-
YoY %	-43.62%	4.05%	59.15%	6.42%	-2.71%	-17.95%	-	-
Horiz. %	79.32%	140.68%	135.21%	84.96%	79.83%	82.05%	100.00%	-
ROE	4.70%	11.17%	16.60%	11.39%	12.87%	13.91%	18.52%	-
YoY %	-57.92%	-32.71%	45.74%	-11.50%	-7.48%	-24.89%	-	-
Horiz. %	25.38%	60.31%	89.63%	61.50%	69.49%	75.11%	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	61.03	87.98	88.36	76.96	92.98	91.82	283.63	-22.58%
YoY %	-30.63%	-0.43%	14.81%	-17.23%	1.26%	-67.63%	-	-
Horiz. %	21.52%	31.02%	31.15%	27.13%	32.78%	32.37%	100.00%	-
EPS	2.63	6.14	6.97	3.99	4.38	4.45	16.48	-26.34%
YoY %	-57.17%	-11.91%	74.69%	-8.90%	-1.57%	-73.00%	-	-
Horiz. %	15.96%	37.26%	42.29%	24.21%	26.58%	27.00%	100.00%	-
DPS	1.60	1.94	3.52	2.23	2.25	2.46	6.90	-21.61%
YoY %	-17.53%	-44.89%	57.85%	-0.89%	-8.54%	-64.35%	-	-
Horiz. %	23.19%	28.12%	51.01%	32.32%	32.61%	35.65%	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	61.03	87.97	79.91	64.44	75.65	73.00	73.56	-3.06%
YoY %	-30.62%	10.09%	24.01%	-14.82%	3.63%	-0.76%	-	-
Horiz. %	82.97%	119.59%	108.63%	87.60%	102.84%	99.24%	100.00%	-
EPS	2.63	6.14	6.31	3.34	3.56	3.54	4.28	-7.79%
YoY %	-57.17%	-2.69%	88.92%	-6.18%	0.56%	-17.29%	-	-
Horiz. %	61.45%	143.46%	147.43%	78.04%	83.18%	82.71%	100.00%	-
DPS	1.60	1.94	3.19	1.87	1.81	1.95	1.79	-1.85%
YoY %	-17.53%	-39.18%	70.59%	3.31%	-7.18%	8.94%	-	-
Horiz. %	89.39%	108.38%	178.21%	104.47%	101.12%	108.94%	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	0.76	0.65	0.85	0.86	0.55	0.68	0.74	0.44%
YoY %	16.92%	-23.53%	-1.16%	56.36%	-19.12%	-8.11%	-	-
Horiz. %	102.70%	87.84%	114.86%	116.22%	74.32%	91.89%	100.00%	-
P/EPS	17.68	9.28	10.83	16.56	11.77	14.04	12.68	5.69%
YoY %	90.52%	-14.31%	-34.60%	40.70%	-16.17%	10.73%	-	-
Horiz. %	139.43%	73.19%	85.41%	130.60%	92.82%	110.73%	100.00%	-
EY	5.66	10.78	9.23	6.04	8.50	7.12	7.89	-5.38%
YoY %	-47.50%	16.79%	52.81%	-28.94%	19.38%	-9.76%	-	-
Horiz. %	71.74%	136.63%	116.98%	76.55%	107.73%	90.24%	100.00%	-
DY	3.44	3.41	4.67	3.38	4.37	3.93	3.30	0.69%
YoY %	0.88%	-26.98%	38.17%	-22.65%	11.20%	19.09%	-	-
Horiz. %	104.24%	103.33%	141.52%	102.42%	132.42%	119.09%	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	0.825	0.53	0.69	2.09	-
P/RPS	0.79	0.66	0.81	1.07	0.57	0.75	0.74	1.09%
YoY %	19.70%	-18.52%	-24.30%	87.72%	-24.00%	1.35%	-	-
Horiz. %	106.76%	89.19%	109.46%	144.59%	77.03%	101.35%	100.00%	-
P/EPS	18.44	9.52	10.33	20.70	12.11	15.50	12.68	6.43%
YoY %	93.70%	-7.84%	-50.10%	70.93%	-21.87%	22.24%	-	-
Horiz. %	145.43%	75.08%	81.47%	163.25%	95.50%	122.24%	100.00%	-
EY	5.42	10.50	9.68	4.83	8.26	6.45	7.89	-6.06%
YoY %	-48.38%	8.47%	100.41%	-41.53%	28.06%	-18.25%	-	-
Horiz. %	68.69%	133.08%	122.69%	61.22%	104.69%	81.75%	100.00%	-
DY	3.30	3.32	4.89	2.70	4.25	3.56	3.30	0.00%
YoY %	-0.60%	-32.11%	81.11%	-36.47%	19.38%	7.88%	-	-
Horiz. %	100.00%	100.61%	148.18%	81.82%	128.79%	107.88%	100.00%	-
P/NAPS	0.87	1.06	1.71	2.36	1.56	2.16	2.35	-15.25%
YoY %	-17.92%	-38.01%	-27.54%	51.28%	-27.78%	-8.09%	-	-
Horiz. %	37.02%	45.11%	72.77%	100.43%	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