Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.15%    YoY -     2.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 842,492 671,636 667,148 593,922 547,584 526,048 481,320 9.77%
  YoY % 25.44% 0.67% 12.33% 8.46% 4.09% 9.29% -
  Horiz. % 175.04% 139.54% 138.61% 123.39% 113.77% 109.29% 100.00%
PBT 60,202 54,012 36,134 25,980 25,214 32,188 31,494 11.39%
  YoY % 11.46% 49.48% 39.08% 3.04% -21.67% 2.20% -
  Horiz. % 191.15% 171.50% 114.73% 82.49% 80.06% 102.20% 100.00%
Tax -15,062 -13,536 -13,504 -6,516 -6,258 -8,156 -7,936 11.26%
  YoY % -11.27% -0.24% -107.24% -4.12% 23.27% -2.77% -
  Horiz. % 189.79% 170.56% 170.16% 82.11% 78.86% 102.77% 100.00%
NP 45,140 40,476 22,630 19,464 18,956 24,032 23,558 11.44%
  YoY % 11.52% 78.86% 16.27% 2.68% -21.12% 2.01% -
  Horiz. % 191.61% 171.81% 96.06% 82.62% 80.47% 102.01% 100.00%
NP to SH 44,532 40,068 22,716 19,406 18,978 24,054 23,558 11.19%
  YoY % 11.14% 76.39% 17.06% 2.26% -21.10% 2.11% -
  Horiz. % 189.03% 170.08% 96.43% 82.38% 80.56% 102.11% 100.00%
Tax Rate 25.02 % 25.06 % 37.37 % 25.08 % 24.82 % 25.34 % 25.20 % -0.12%
  YoY % -0.16% -32.94% 49.00% 1.05% -2.05% 0.56% -
  Horiz. % 99.29% 99.44% 148.29% 99.52% 98.49% 100.56% 100.00%
Total Cost 797,352 631,160 644,518 574,458 528,628 502,016 457,762 9.68%
  YoY % 26.33% -2.07% 12.20% 8.67% 5.30% 9.67% -
  Horiz. % 174.18% 137.88% 140.80% 125.49% 115.48% 109.67% 100.00%
Net Worth 246,783 206,508 169,717 148,276 139,085 130,162 118,310 13.02%
  YoY % 19.50% 21.68% 14.46% 6.61% 6.86% 10.02% -
  Horiz. % 208.59% 174.55% 143.45% 125.33% 117.56% 110.02% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 13,864 13,409 10,444 7,804 7,799 7,809 7,800 10.05%
  YoY % 3.39% 28.39% 33.83% 0.06% -0.14% 0.12% -
  Horiz. % 177.73% 171.90% 133.89% 100.04% 99.98% 100.12% 100.00%
Div Payout % 31.13 % 33.47 % 45.98 % 40.21 % 41.10 % 32.47 % 33.11 % -1.02%
  YoY % -6.99% -27.21% 14.35% -2.17% 26.58% -1.93% -
  Horiz. % 94.02% 101.09% 138.87% 121.44% 124.13% 98.07% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 246,783 206,508 169,717 148,276 139,085 130,162 118,310 13.02%
  YoY % 19.50% 21.68% 14.46% 6.61% 6.86% 10.02% -
  Horiz. % 208.59% 174.55% 143.45% 125.33% 117.56% 110.02% 100.00%
NOSH 277,285 268,192 261,103 130,067 129,986 130,162 130,011 13.44%
  YoY % 3.39% 2.72% 100.75% 0.06% -0.14% 0.12% -
  Horiz. % 213.28% 206.28% 200.83% 100.04% 99.98% 100.12% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.36 % 6.03 % 3.39 % 3.28 % 3.46 % 4.57 % 4.89 % 1.54%
  YoY % -11.11% 77.88% 3.35% -5.20% -24.29% -6.54% -
  Horiz. % 109.61% 123.31% 69.33% 67.08% 70.76% 93.46% 100.00%
ROE 18.04 % 19.40 % 13.38 % 13.09 % 13.64 % 18.48 % 19.91 % -1.63%
  YoY % -7.01% 44.99% 2.22% -4.03% -26.19% -7.18% -
  Horiz. % 90.61% 97.44% 67.20% 65.75% 68.51% 92.82% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 303.84 250.43 255.51 456.63 421.26 404.15 370.21 -3.24%
  YoY % 21.33% -1.99% -44.04% 8.40% 4.23% 9.17% -
  Horiz. % 82.07% 67.65% 69.02% 123.34% 113.79% 109.17% 100.00%
EPS 16.06 14.94 8.70 14.92 14.60 18.48 18.12 -1.99%
  YoY % 7.50% 71.72% -41.69% 2.19% -21.00% 1.99% -
  Horiz. % 88.63% 82.45% 48.01% 82.34% 80.57% 101.99% 100.00%
DPS 5.00 5.00 4.00 6.00 6.00 6.00 6.00 -2.99%
  YoY % 0.00% 25.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 0.9100 -0.37%
  YoY % 15.58% 18.46% -42.98% 6.54% 7.00% 9.89% -
  Horiz. % 97.80% 84.62% 71.43% 125.27% 117.58% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.05 74.98 74.47 66.30 61.13 58.72 53.73 9.77%
  YoY % 25.43% 0.68% 12.32% 8.46% 4.10% 9.29% -
  Horiz. % 175.04% 139.55% 138.60% 123.39% 113.77% 109.29% 100.00%
EPS 4.97 4.47 2.54 2.17 2.12 2.69 2.63 11.18%
  YoY % 11.19% 75.98% 17.05% 2.36% -21.19% 2.28% -
  Horiz. % 188.97% 169.96% 96.58% 82.51% 80.61% 102.28% 100.00%
DPS 1.55 1.50 1.17 0.87 0.87 0.87 0.87 10.09%
  YoY % 3.33% 28.21% 34.48% 0.00% 0.00% 0.00% -
  Horiz. % 178.16% 172.41% 134.48% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2755 0.2305 0.1895 0.1655 0.1553 0.1453 0.1321 13.02%
  YoY % 19.52% 21.64% 14.50% 6.57% 6.88% 9.99% -
  Horiz. % 208.55% 174.49% 143.45% 125.28% 117.56% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 1.0400 -
P/RPS 0.69 0.58 0.39 0.31 0.29 0.29 0.28 16.20%
  YoY % 18.97% 48.72% 25.81% 6.90% 0.00% 3.57% -
  Horiz. % 246.43% 207.14% 139.29% 110.71% 103.57% 103.57% 100.00%
P/EPS 13.01 9.77 11.49 9.58 8.42 6.39 5.74 14.60%
  YoY % 33.16% -14.97% 19.94% 13.78% 31.77% 11.32% -
  Horiz. % 226.66% 170.21% 200.17% 166.90% 146.69% 111.32% 100.00%
EY 7.68 10.23 8.70 10.43 11.87 15.66 17.42 -12.75%
  YoY % -24.93% 17.59% -16.59% -12.13% -24.20% -10.10% -
  Horiz. % 44.09% 58.73% 49.94% 59.87% 68.14% 89.90% 100.00%
DY 2.39 3.42 4.00 4.20 4.88 5.08 5.77 -13.65%
  YoY % -30.12% -14.50% -4.76% -13.93% -3.94% -11.96% -
  Horiz. % 41.42% 59.27% 69.32% 72.79% 84.58% 88.04% 100.00%
P/NAPS 2.35 1.90 1.54 1.25 1.15 1.18 1.14 12.80%
  YoY % 23.68% 23.38% 23.20% 8.70% -2.54% 3.51% -
  Horiz. % 206.14% 166.67% 135.09% 109.65% 100.88% 103.51% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 -
Price 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 1.0400 -
P/RPS 0.69 0.61 0.40 0.33 0.30 0.33 0.28 16.20%
  YoY % 13.11% 52.50% 21.21% 10.00% -9.09% 17.86% -
  Horiz. % 246.43% 217.86% 142.86% 117.86% 107.14% 117.86% 100.00%
P/EPS 13.01 10.17 11.84 9.99 8.70 7.14 5.74 14.60%
  YoY % 27.93% -14.10% 18.52% 14.83% 21.85% 24.39% -
  Horiz. % 226.66% 177.18% 206.27% 174.04% 151.57% 124.39% 100.00%
EY 7.68 9.83 8.45 10.01 11.50 14.00 17.42 -12.75%
  YoY % -21.87% 16.33% -15.58% -12.96% -17.86% -19.63% -
  Horiz. % 44.09% 56.43% 48.51% 57.46% 66.02% 80.37% 100.00%
DY 2.39 3.29 3.88 4.03 4.72 4.55 5.77 -13.65%
  YoY % -27.36% -15.21% -3.72% -14.62% 3.74% -21.14% -
  Horiz. % 41.42% 57.02% 67.24% 69.84% 81.80% 78.86% 100.00%
P/NAPS 2.35 1.97 1.58 1.31 1.19 1.32 1.14 12.80%
  YoY % 19.29% 24.68% 20.61% 10.08% -9.85% 15.79% -
  Horiz. % 206.14% 172.81% 138.60% 114.91% 104.39% 115.79% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers