Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.20%    YoY -     23.10%
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 - 895,027
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.55 90.79 76.75 74.89 67.99 59.00 55.87 8.38%
  YoY % -0.26% 18.29% 2.48% 10.15% 15.24% 5.60% -
  Horiz. % 162.07% 162.50% 137.37% 134.04% 121.69% 105.60% 100.00%
EPS 4.35 4.66 4.47 3.63 2.33 2.05 2.39 10.49%
  YoY % -6.65% 4.25% 23.14% 55.79% 13.66% -14.23% -
  Horiz. % 182.01% 194.98% 187.03% 151.88% 97.49% 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 0.3052 0.2769 0.2387 0.1990 0.1670 0.1555 0.1457 13.11%
  YoY % 10.22% 16.00% 19.95% 19.16% 7.40% 6.73% -
  Horiz. % 209.47% 190.05% 163.83% 136.58% 114.62% 106.73% 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.
 


 

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