Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.69%    YoY -     13.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 812,640 686,902 670,324 608,534 528,100 500,057 490,652 8.76%
  YoY % 18.30% 2.47% 10.15% 15.23% 5.61% 1.92% -
  Horiz. % 165.62% 140.00% 136.62% 124.03% 107.63% 101.92% 100.00%
PBT 56,573 53,920 47,182 27,952 24,405 28,564 31,202 10.42%
  YoY % 4.92% 14.28% 68.80% 14.53% -14.56% -8.46% -
  Horiz. % 181.31% 172.81% 151.21% 89.58% 78.22% 91.54% 100.00%
Tax -14,337 -13,561 -14,933 -7,078 -6,294 -7,225 -8,052 10.08%
  YoY % -5.72% 9.19% -110.96% -12.45% 12.88% 10.27% -
  Horiz. % 178.06% 168.42% 185.46% 87.91% 78.18% 89.73% 100.00%
NP 42,236 40,358 32,249 20,873 18,110 21,338 23,150 10.53%
  YoY % 4.65% 25.15% 54.50% 15.25% -15.13% -7.83% -
  Horiz. % 182.44% 174.33% 139.30% 90.16% 78.23% 92.17% 100.00%
NP to SH 41,673 39,986 32,482 20,898 18,364 21,409 23,150 10.28%
  YoY % 4.22% 23.10% 55.43% 13.80% -14.22% -7.52% -
  Horiz. % 180.01% 172.72% 140.31% 90.27% 79.32% 92.48% 100.00%
Tax Rate 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % 25.81 % -0.31%
  YoY % 0.76% -20.54% 25.00% -1.82% 1.94% -1.98% -
  Horiz. % 98.18% 97.44% 122.63% 98.10% 99.92% 98.02% 100.00%
Total Cost 770,404 646,544 638,074 587,661 509,989 478,718 467,501 8.67%
  YoY % 19.16% 1.33% 8.58% 15.23% 6.53% 2.40% -
  Horiz. % 164.79% 138.30% 136.49% 125.70% 109.09% 102.40% 100.00%
Net Worth 247,789 213,634 178,130 149,461 139,160 130,438 119,565 12.90%
  YoY % 15.99% 19.93% 19.18% 7.40% 6.69% 9.09% -
  Horiz. % 207.24% 178.68% 148.98% 125.00% 116.39% 109.09% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 27,532 9,014 6,985 5,198 5,202 - 5,198 31.99%
  YoY % 205.43% 29.04% 34.37% -0.07% 0.00% 0.00% -
  Horiz. % 529.62% 173.40% 134.38% 100.00% 100.07% 0.00% 100.00%
Div Payout % 66.07 % 22.54 % 21.51 % 24.88 % 28.33 % - % 22.46 % 19.68%
  YoY % 193.12% 4.79% -13.55% -12.18% 0.00% 0.00% -
  Horiz. % 294.17% 100.36% 95.77% 110.77% 126.14% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,789 213,634 178,130 149,461 139,160 130,438 119,565 12.90%
  YoY % 15.99% 19.93% 19.18% 7.40% 6.69% 9.09% -
  Horiz. % 207.24% 178.68% 148.98% 125.00% 116.39% 109.09% 100.00%
NOSH 825,964 270,423 261,956 129,966 130,056 130,438 129,962 36.06%
  YoY % 205.43% 3.23% 101.56% -0.07% -0.29% 0.37% -
  Horiz. % 635.54% 208.08% 201.56% 100.00% 100.07% 100.37% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 4.72 % 1.63%
  YoY % -11.56% 22.25% 40.23% 0.00% -19.67% -9.53% -
  Horiz. % 110.17% 124.58% 101.91% 72.67% 72.67% 90.47% 100.00%
ROE 16.82 % 18.72 % 18.24 % 13.98 % 13.20 % 16.41 % 19.36 % -2.31%
  YoY % -10.15% 2.63% 30.47% 5.91% -19.56% -15.24% -
  Horiz. % 86.88% 96.69% 94.21% 72.21% 68.18% 84.76% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 98.39 254.01 255.89 468.22 406.05 383.37 377.53 -20.06%
  YoY % -61.27% -0.73% -45.35% 15.31% 5.92% 1.55% -
  Horiz. % 26.06% 67.28% 67.78% 124.02% 107.55% 101.55% 100.00%
EPS 5.04 14.79 12.40 16.08 14.12 16.41 17.81 -18.96%
  YoY % -65.92% 19.27% -22.89% 13.88% -13.95% -7.86% -
  Horiz. % 28.30% 83.04% 69.62% 90.29% 79.28% 92.14% 100.00%
DPS 3.33 3.33 2.67 4.00 4.00 0.00 4.00 -3.01%
  YoY % 0.00% 24.72% -33.25% 0.00% 0.00% 0.00% -
  Horiz. % 83.25% 83.25% 66.75% 100.00% 100.00% 0.00% 100.00%
NAPS 0.3000 0.7900 0.6800 1.1500 1.0700 1.0000 0.9200 -17.02%
  YoY % -62.03% 16.18% -40.87% 7.48% 7.00% 8.70% -
  Horiz. % 32.61% 85.87% 73.91% 125.00% 116.30% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 90.72 76.68 74.83 67.93 58.95 55.82 54.77 8.77%
  YoY % 18.31% 2.47% 10.16% 15.23% 5.61% 1.92% -
  Horiz. % 165.64% 140.00% 136.63% 124.03% 107.63% 101.92% 100.00%
EPS 4.65 4.46 3.63 2.33 2.05 2.39 2.58 10.31%
  YoY % 4.26% 22.87% 55.79% 13.66% -14.23% -7.36% -
  Horiz. % 180.23% 172.87% 140.70% 90.31% 79.46% 92.64% 100.00%
DPS 3.07 1.01 0.78 0.58 0.58 0.00 0.58 31.98%
  YoY % 203.96% 29.49% 34.48% 0.00% 0.00% 0.00% -
  Horiz. % 529.31% 174.14% 134.48% 100.00% 100.00% 0.00% 100.00%
NAPS 0.2766 0.2385 0.1988 0.1668 0.1553 0.1456 0.1335 12.90%
  YoY % 15.97% 19.97% 19.18% 7.41% 6.66% 9.06% -
  Horiz. % 207.19% 178.65% 148.91% 124.94% 116.33% 109.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 -
P/RPS 0.83 0.65 0.54 0.31 0.30 0.32 0.26 21.32%
  YoY % 27.69% 20.37% 74.19% 3.33% -6.25% 23.08% -
  Horiz. % 319.23% 250.00% 207.69% 119.23% 115.38% 123.08% 100.00%
P/EPS 16.15 11.23 11.05 8.96 8.71 7.55 5.45 19.83%
  YoY % 43.81% 1.63% 23.33% 2.87% 15.36% 38.53% -
  Horiz. % 296.33% 206.06% 202.75% 164.40% 159.82% 138.53% 100.00%
EY 6.19 8.91 9.05 11.17 11.48 13.24 18.36 -16.56%
  YoY % -30.53% -1.55% -18.98% -2.70% -13.29% -27.89% -
  Horiz. % 33.71% 48.53% 49.29% 60.84% 62.53% 72.11% 100.00%
DY 4.09 2.01 1.95 2.78 3.25 0.00 4.12 -0.12%
  YoY % 103.48% 3.08% -29.86% -14.46% 0.00% 0.00% -
  Horiz. % 99.27% 48.79% 47.33% 67.48% 78.88% 0.00% 100.00%
P/NAPS 2.72 2.10 2.01 1.25 1.15 1.24 1.05 17.17%
  YoY % 29.52% 4.48% 60.80% 8.70% -7.26% 18.10% -
  Horiz. % 259.05% 200.00% 191.43% 119.05% 109.52% 118.10% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 -
Price 0.8350 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 -
P/RPS 0.85 0.66 0.62 0.38 0.33 0.33 0.27 21.04%
  YoY % 28.79% 6.45% 63.16% 15.15% 0.00% 22.22% -
  Horiz. % 314.81% 244.44% 229.63% 140.74% 122.22% 122.22% 100.00%
P/EPS 16.55 11.29 12.74 11.13 9.56 7.74 5.73 19.32%
  YoY % 46.59% -11.38% 14.47% 16.42% 23.51% 35.08% -
  Horiz. % 288.83% 197.03% 222.34% 194.24% 166.84% 135.08% 100.00%
EY 6.04 8.85 7.85 8.98 10.46 12.92 17.46 -16.20%
  YoY % -31.75% 12.74% -12.58% -14.15% -19.04% -26.00% -
  Horiz. % 34.59% 50.69% 44.96% 51.43% 59.91% 74.00% 100.00%
DY 3.99 2.00 1.69 2.23 2.96 0.00 3.92 0.30%
  YoY % 99.50% 18.34% -24.22% -24.66% 0.00% 0.00% -
  Horiz. % 101.79% 51.02% 43.11% 56.89% 75.51% 0.00% 100.00%
P/NAPS 2.78 2.11 2.32 1.56 1.26 1.27 1.11 16.52%
  YoY % 31.75% -9.05% 48.72% 23.81% -0.79% 14.41% -
  Horiz. % 250.45% 190.09% 209.01% 140.54% 113.51% 114.41% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers