Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -3.24%    YoY -     -14.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 686,902 670,324 608,534 528,100 500,057 490,652 387,489 10.00%
  YoY % 2.47% 10.15% 15.23% 5.61% 1.92% 26.62% -
  Horiz. % 177.27% 172.99% 157.05% 136.29% 129.05% 126.62% 100.00%
PBT 53,920 47,182 27,952 24,405 28,564 31,202 26,562 12.51%
  YoY % 14.28% 68.80% 14.53% -14.56% -8.46% 17.47% -
  Horiz. % 202.99% 177.63% 105.23% 91.88% 107.53% 117.47% 100.00%
Tax -13,561 -14,933 -7,078 -6,294 -7,225 -8,052 -6,798 12.18%
  YoY % 9.19% -110.96% -12.45% 12.88% 10.27% -18.43% -
  Horiz. % 199.47% 219.65% 104.12% 92.59% 106.28% 118.43% 100.00%
NP 40,358 32,249 20,873 18,110 21,338 23,150 19,764 12.62%
  YoY % 25.15% 54.50% 15.25% -15.13% -7.83% 17.14% -
  Horiz. % 204.20% 163.17% 105.61% 91.63% 107.97% 117.14% 100.00%
NP to SH 39,986 32,482 20,898 18,364 21,409 23,150 19,764 12.45%
  YoY % 23.10% 55.43% 13.80% -14.22% -7.52% 17.14% -
  Horiz. % 202.32% 164.35% 105.74% 92.92% 108.32% 117.14% 100.00%
Tax Rate 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % 25.81 % 25.59 % -0.29%
  YoY % -20.54% 25.00% -1.82% 1.94% -1.98% 0.86% -
  Horiz. % 98.28% 123.68% 98.94% 100.78% 98.87% 100.86% 100.00%
Total Cost 646,544 638,074 587,661 509,989 478,718 467,501 367,725 9.85%
  YoY % 1.33% 8.58% 15.23% 6.53% 2.40% 27.13% -
  Horiz. % 175.82% 173.52% 159.81% 138.69% 130.18% 127.13% 100.00%
Net Worth 213,634 178,130 149,461 139,160 130,438 119,565 107,921 12.04%
  YoY % 19.93% 19.18% 7.40% 6.69% 9.09% 10.79% -
  Horiz. % 197.95% 165.06% 138.49% 128.95% 120.86% 110.79% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,014 6,985 5,198 5,202 - 5,198 5,201 9.59%
  YoY % 29.04% 34.37% -0.07% 0.00% 0.00% -0.05% -
  Horiz. % 173.31% 134.31% 99.95% 100.02% 0.00% 99.95% 100.00%
Div Payout % 22.54 % 21.51 % 24.88 % 28.33 % - % 22.46 % 26.32 % -2.55%
  YoY % 4.79% -13.55% -12.18% 0.00% 0.00% -14.67% -
  Horiz. % 85.64% 81.72% 94.53% 107.64% 0.00% 85.33% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 213,634 178,130 149,461 139,160 130,438 119,565 107,921 12.04%
  YoY % 19.93% 19.18% 7.40% 6.69% 9.09% 10.79% -
  Horiz. % 197.95% 165.06% 138.49% 128.95% 120.86% 110.79% 100.00%
NOSH 270,423 261,956 129,966 130,056 130,438 129,962 130,026 12.97%
  YoY % 3.23% 101.56% -0.07% -0.29% 0.37% -0.05% -
  Horiz. % 207.98% 201.46% 99.95% 100.02% 100.32% 99.95% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 4.72 % 5.10 % 2.40%
  YoY % 22.25% 40.23% 0.00% -19.67% -9.53% -7.45% -
  Horiz. % 115.29% 94.31% 67.25% 67.25% 83.73% 92.55% 100.00%
ROE 18.72 % 18.24 % 13.98 % 13.20 % 16.41 % 19.36 % 18.31 % 0.37%
  YoY % 2.63% 30.47% 5.91% -19.56% -15.24% 5.73% -
  Horiz. % 102.24% 99.62% 76.35% 72.09% 89.62% 105.73% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 254.01 255.89 468.22 406.05 383.37 377.53 298.01 -2.63%
  YoY % -0.73% -45.35% 15.31% 5.92% 1.55% 26.68% -
  Horiz. % 85.24% 85.87% 157.12% 136.25% 128.64% 126.68% 100.00%
EPS 14.79 12.40 16.08 14.12 16.41 17.81 15.20 -0.45%
  YoY % 19.27% -22.89% 13.88% -13.95% -7.86% 17.17% -
  Horiz. % 97.30% 81.58% 105.79% 92.89% 107.96% 117.17% 100.00%
DPS 3.33 2.67 4.00 4.00 0.00 4.00 4.00 -3.01%
  YoY % 24.72% -33.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.25% 66.75% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.7900 0.6800 1.1500 1.0700 1.0000 0.9200 0.8300 -0.82%
  YoY % 16.18% -40.87% 7.48% 7.00% 8.70% 10.84% -
  Horiz. % 95.18% 81.93% 138.55% 128.92% 120.48% 110.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.75 74.89 67.99 59.00 55.87 54.82 43.29 10.00%
  YoY % 2.48% 10.15% 15.24% 5.60% 1.92% 26.63% -
  Horiz. % 177.29% 173.00% 157.06% 136.29% 129.06% 126.63% 100.00%
EPS 4.47 3.63 2.33 2.05 2.39 2.59 2.21 12.44%
  YoY % 23.14% 55.79% 13.66% -14.23% -7.72% 17.19% -
  Horiz. % 202.26% 164.25% 105.43% 92.76% 108.14% 117.19% 100.00%
DPS 1.01 0.78 0.58 0.58 0.00 0.58 0.58 9.68%
  YoY % 29.49% 34.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.14% 134.48% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.2387 0.1990 0.1670 0.1555 0.1457 0.1336 0.1206 12.04%
  YoY % 19.95% 19.16% 7.40% 6.73% 9.06% 10.78% -
  Horiz. % 197.93% 165.01% 138.47% 128.94% 120.81% 110.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 1.0600 -
P/RPS 0.65 0.54 0.31 0.30 0.32 0.26 0.36 10.34%
  YoY % 20.37% 74.19% 3.33% -6.25% 23.08% -27.78% -
  Horiz. % 180.56% 150.00% 86.11% 83.33% 88.89% 72.22% 100.00%
P/EPS 11.23 11.05 8.96 8.71 7.55 5.45 6.97 8.27%
  YoY % 1.63% 23.33% 2.87% 15.36% 38.53% -21.81% -
  Horiz. % 161.12% 158.54% 128.55% 124.96% 108.32% 78.19% 100.00%
EY 8.91 9.05 11.17 11.48 13.24 18.36 14.34 -7.62%
  YoY % -1.55% -18.98% -2.70% -13.29% -27.89% 28.03% -
  Horiz. % 62.13% 63.11% 77.89% 80.06% 92.33% 128.03% 100.00%
DY 2.01 1.95 2.78 3.25 0.00 4.12 3.77 -9.94%
  YoY % 3.08% -29.86% -14.46% 0.00% 0.00% 9.28% -
  Horiz. % 53.32% 51.72% 73.74% 86.21% 0.00% 109.28% 100.00%
P/NAPS 2.10 2.01 1.25 1.15 1.24 1.05 1.28 8.59%
  YoY % 4.48% 60.80% 8.70% -7.26% 18.10% -17.97% -
  Horiz. % 164.06% 157.03% 97.66% 89.84% 96.88% 82.03% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 1.0800 -
P/RPS 0.66 0.62 0.38 0.33 0.33 0.27 0.36 10.62%
  YoY % 6.45% 63.16% 15.15% 0.00% 22.22% -25.00% -
  Horiz. % 183.33% 172.22% 105.56% 91.67% 91.67% 75.00% 100.00%
P/EPS 11.29 12.74 11.13 9.56 7.74 5.73 7.11 8.00%
  YoY % -11.38% 14.47% 16.42% 23.51% 35.08% -19.41% -
  Horiz. % 158.79% 179.18% 156.54% 134.46% 108.86% 80.59% 100.00%
EY 8.85 7.85 8.98 10.46 12.92 17.46 14.07 -7.43%
  YoY % 12.74% -12.58% -14.15% -19.04% -26.00% 24.09% -
  Horiz. % 62.90% 55.79% 63.82% 74.34% 91.83% 124.09% 100.00%
DY 2.00 1.69 2.23 2.96 0.00 3.92 3.70 -9.74%
  YoY % 18.34% -24.22% -24.66% 0.00% 0.00% 5.95% -
  Horiz. % 54.05% 45.68% 60.27% 80.00% 0.00% 105.95% 100.00%
P/NAPS 2.11 2.32 1.56 1.26 1.27 1.11 1.30 8.40%
  YoY % -9.05% 48.72% 23.81% -0.79% 14.41% -14.62% -
  Horiz. % 162.31% 178.46% 120.00% 96.92% 97.69% 85.38% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers