Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     42.99%    YoY -     55.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 810,453 812,640 686,902 670,324 608,534 528,100 500,057 8.38%
  YoY % -0.27% 18.30% 2.47% 10.15% 15.23% 5.61% -
  Horiz. % 162.07% 162.51% 137.36% 134.05% 121.69% 105.61% 100.00%
PBT 51,586 56,573 53,920 47,182 27,952 24,405 28,564 10.35%
  YoY % -8.81% 4.92% 14.28% 68.80% 14.53% -14.56% -
  Horiz. % 180.60% 198.06% 188.77% 165.18% 97.86% 85.44% 100.00%
Tax -13,048 -14,337 -13,561 -14,933 -7,078 -6,294 -7,225 10.35%
  YoY % 8.99% -5.72% 9.19% -110.96% -12.45% 12.88% -
  Horiz. % 180.59% 198.43% 187.69% 206.68% 97.97% 87.12% 100.00%
NP 38,538 42,236 40,358 32,249 20,873 18,110 21,338 10.35%
  YoY % -8.75% 4.65% 25.15% 54.50% 15.25% -15.13% -
  Horiz. % 180.60% 197.93% 189.13% 151.13% 97.82% 84.87% 100.00%
NP to SH 38,949 41,673 39,986 32,482 20,898 18,364 21,409 10.48%
  YoY % -6.54% 4.22% 23.10% 55.43% 13.80% -14.22% -
  Horiz. % 181.93% 194.65% 186.77% 151.72% 97.61% 85.78% 100.00%
Tax Rate 25.29 % 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % -0.01%
  YoY % -0.20% 0.76% -20.54% 25.00% -1.82% 1.94% -
  Horiz. % 99.96% 100.16% 99.41% 125.10% 100.08% 101.94% 100.00%
Total Cost 771,914 770,404 646,544 638,074 587,661 509,989 478,718 8.28%
  YoY % 0.20% 19.16% 1.33% 8.58% 15.23% 6.53% -
  Horiz. % 161.25% 160.93% 135.06% 133.29% 122.76% 106.53% 100.00%
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,380 27,532 9,014 6,985 5,198 5,202 - -
  YoY % -58.66% 205.43% 29.04% 34.37% -0.07% 0.00% -
  Horiz. % 218.77% 529.23% 173.27% 134.28% 99.93% 100.00% -
Div Payout % 29.22 % 66.07 % 22.54 % 21.51 % 24.88 % 28.33 % - % -
  YoY % -55.77% 193.12% 4.79% -13.55% -12.18% 0.00% -
  Horiz. % 103.14% 233.22% 79.56% 75.93% 87.82% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 273,142 247,789 213,634 178,130 149,461 139,160 130,438 13.10%
  YoY % 10.23% 15.99% 19.93% 19.18% 7.40% 6.69% -
  Horiz. % 209.40% 189.97% 163.78% 136.56% 114.58% 106.69% 100.00%
NOSH 853,571 825,964 270,423 261,956 129,966 130,056 130,438 36.74%
  YoY % 3.34% 205.43% 3.23% 101.56% -0.07% -0.29% -
  Horiz. % 654.39% 633.22% 207.32% 200.83% 99.64% 99.71% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.76 % 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 1.83%
  YoY % -8.46% -11.56% 22.25% 40.23% 0.00% -19.67% -
  Horiz. % 111.48% 121.78% 137.70% 112.65% 80.33% 80.33% 100.00%
ROE 14.26 % 16.82 % 18.72 % 18.24 % 13.98 % 13.20 % 16.41 % -2.31%
  YoY % -15.22% -10.15% 2.63% 30.47% 5.91% -19.56% -
  Horiz. % 86.90% 102.50% 114.08% 111.15% 85.19% 80.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.95 98.39 254.01 255.89 468.22 406.05 383.37 -20.75%
  YoY % -3.50% -61.27% -0.73% -45.35% 15.31% 5.92% -
  Horiz. % 24.77% 25.66% 66.26% 66.75% 122.13% 105.92% 100.00%
EPS 4.56 5.04 14.79 12.40 16.08 14.12 16.41 -19.21%
  YoY % -9.52% -65.92% 19.27% -22.89% 13.88% -13.95% -
  Horiz. % 27.79% 30.71% 90.13% 75.56% 97.99% 86.05% 100.00%
DPS 1.33 3.33 3.33 2.67 4.00 4.00 0.00 -
  YoY % -60.06% 0.00% 24.72% -33.25% 0.00% 0.00% -
  Horiz. % 33.25% 83.25% 83.25% 66.75% 100.00% 100.00% -
NAPS 0.3200 0.3000 0.7900 0.6800 1.1500 1.0700 1.0000 -17.29%
  YoY % 6.67% -62.03% 16.18% -40.87% 7.48% 7.00% -
  Horiz. % 32.00% 30.00% 79.00% 68.00% 115.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.61 90.86 76.80 74.95 68.04 59.04 55.91 8.38%
  YoY % -0.28% 18.31% 2.47% 10.16% 15.24% 5.60% -
  Horiz. % 162.06% 162.51% 137.36% 134.05% 121.70% 105.60% 100.00%
EPS 4.35 4.66 4.47 3.63 2.34 2.05 2.39 10.49%
  YoY % -6.65% 4.25% 23.14% 55.13% 14.15% -14.23% -
  Horiz. % 182.01% 194.98% 187.03% 151.88% 97.91% 85.77% 100.00%
DPS 1.27 3.08 1.01 0.78 0.58 0.58 0.00 -
  YoY % -58.77% 204.95% 29.49% 34.48% 0.00% 0.00% -
  Horiz. % 218.97% 531.03% 174.14% 134.48% 100.00% 100.00% -
NAPS 0.3054 0.2770 0.2389 0.1992 0.1671 0.1556 0.1458 13.11%
  YoY % 10.25% 15.95% 19.93% 19.21% 7.39% 6.72% -
  Horiz. % 209.47% 189.99% 163.85% 136.63% 114.61% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6250 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 -
P/RPS 0.66 0.83 0.65 0.54 0.31 0.30 0.32 12.82%
  YoY % -20.48% 27.69% 20.37% 74.19% 3.33% -6.25% -
  Horiz. % 206.25% 259.38% 203.12% 168.75% 96.88% 93.75% 100.00%
P/EPS 13.70 16.15 11.23 11.05 8.96 8.71 7.55 10.44%
  YoY % -15.17% 43.81% 1.63% 23.33% 2.87% 15.36% -
  Horiz. % 181.46% 213.91% 148.74% 146.36% 118.68% 115.36% 100.00%
EY 7.30 6.19 8.91 9.05 11.17 11.48 13.24 -9.44%
  YoY % 17.93% -30.53% -1.55% -18.98% -2.70% -13.29% -
  Horiz. % 55.14% 46.75% 67.30% 68.35% 84.37% 86.71% 100.00%
DY 2.13 4.09 2.01 1.95 2.78 3.25 0.00 -
  YoY % -47.92% 103.48% 3.08% -29.86% -14.46% 0.00% -
  Horiz. % 65.54% 125.85% 61.85% 60.00% 85.54% 100.00% -
P/NAPS 1.95 2.72 2.10 2.01 1.25 1.15 1.24 7.83%
  YoY % -28.31% 29.52% 4.48% 60.80% 8.70% -7.26% -
  Horiz. % 157.26% 219.35% 169.35% 162.10% 100.81% 92.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 -
Price 0.5900 0.8350 1.6700 1.5800 1.7900 1.3500 1.2700 -
P/RPS 0.62 0.85 0.66 0.62 0.38 0.33 0.33 11.08%
  YoY % -27.06% 28.79% 6.45% 63.16% 15.15% 0.00% -
  Horiz. % 187.88% 257.58% 200.00% 187.88% 115.15% 100.00% 100.00%
P/EPS 12.93 16.55 11.29 12.74 11.13 9.56 7.74 8.92%
  YoY % -21.87% 46.59% -11.38% 14.47% 16.42% 23.51% -
  Horiz. % 167.05% 213.82% 145.87% 164.60% 143.80% 123.51% 100.00%
EY 7.73 6.04 8.85 7.85 8.98 10.46 12.92 -8.20%
  YoY % 27.98% -31.75% 12.74% -12.58% -14.15% -19.04% -
  Horiz. % 59.83% 46.75% 68.50% 60.76% 69.50% 80.96% 100.00%
DY 2.26 3.99 2.00 1.69 2.23 2.96 0.00 -
  YoY % -43.36% 99.50% 18.34% -24.22% -24.66% 0.00% -
  Horiz. % 76.35% 134.80% 67.57% 57.09% 75.34% 100.00% -
P/NAPS 1.84 2.78 2.11 2.32 1.56 1.26 1.27 6.37%
  YoY % -33.81% 31.75% -9.05% 48.72% 23.81% -0.79% -
  Horiz. % 144.88% 218.90% 166.14% 182.68% 122.83% 99.21% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers