Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2014-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.08%    YoY -     11.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 806,683 701,549 686,754 603,522 524,937 496,877 498,933 8.33%
  YoY % 14.99% 2.15% 13.79% 14.97% 5.65% -0.41% -
  Horiz. % 161.68% 140.61% 137.64% 120.96% 105.21% 99.59% 100.00%
PBT 55,774 59,078 54,397 29,578 26,170 29,367 30,217 10.74%
  YoY % -5.59% 8.61% 83.91% 13.02% -10.89% -2.81% -
  Horiz. % 184.58% 195.51% 180.02% 97.89% 86.61% 97.19% 100.00%
Tax -14,790 -15,392 -14,802 -7,747 -6,776 -7,416 -7,526 11.91%
  YoY % 3.91% -3.99% -91.07% -14.33% 8.63% 1.46% -
  Horiz. % 196.52% 204.52% 196.68% 102.94% 90.03% 98.54% 100.00%
NP 40,984 43,686 39,595 21,831 19,394 21,951 22,691 10.35%
  YoY % -6.19% 10.33% 81.37% 12.57% -11.65% -3.26% -
  Horiz. % 180.62% 192.53% 174.50% 96.21% 85.47% 96.74% 100.00%
NP to SH 40,747 43,499 39,735 21,961 19,648 22,041 22,708 10.23%
  YoY % -6.33% 9.47% 80.93% 11.77% -10.86% -2.94% -
  Horiz. % 179.44% 191.56% 174.98% 96.71% 86.52% 97.06% 100.00%
Tax Rate 26.52 % 26.05 % 27.21 % 26.19 % 25.89 % 25.25 % 24.91 % 1.05%
  YoY % 1.80% -4.26% 3.89% 1.16% 2.53% 1.36% -
  Horiz. % 106.46% 104.58% 109.23% 105.14% 103.93% 101.36% 100.00%
Total Cost 765,699 657,863 647,159 581,691 505,543 474,926 476,242 8.23%
  YoY % 16.39% 1.65% 11.25% 15.06% 6.45% -0.28% -
  Horiz. % 160.78% 138.14% 135.89% 122.14% 106.15% 99.72% 100.00%
Net Worth 256,218 76,042 191,822 156,063 144,321 137,022 125,803 12.57%
  YoY % 236.94% -60.36% 22.91% 8.14% 5.33% 8.92% -
  Horiz. % 203.67% 60.45% 152.48% 124.05% 114.72% 108.92% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 33,060 19,010 17,080 15,606 10,401 11,092 11,672 18.93%
  YoY % 73.91% 11.30% 9.44% 50.04% -6.23% -4.97% -
  Horiz. % 283.23% 162.87% 146.33% 133.70% 89.11% 95.03% 100.00%
Div Payout % 81.14 % 43.70 % 42.98 % 71.06 % 52.94 % 50.33 % 51.40 % 7.90%
  YoY % 85.68% 1.68% -39.52% 34.23% 5.19% -2.08% -
  Horiz. % 157.86% 85.02% 83.62% 138.25% 103.00% 97.92% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 256,218 76,042 191,822 156,063 144,321 137,022 125,803 12.57%
  YoY % 236.94% -60.36% 22.91% 8.14% 5.33% 8.92% -
  Horiz. % 203.67% 60.45% 152.48% 124.05% 114.72% 108.92% 100.00%
NOSH 826,511 271,579 262,769 260,106 130,019 130,497 129,694 36.12%
  YoY % 204.34% 3.35% 1.02% 100.05% -0.37% 0.62% -
  Horiz. % 637.28% 209.40% 202.61% 200.55% 100.25% 100.62% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 1.85%
  YoY % -18.46% 7.97% 59.39% -1.90% -16.52% -2.86% -
  Horiz. % 111.65% 136.92% 126.81% 79.56% 81.10% 97.14% 100.00%
ROE 15.90 % 57.20 % 20.71 % 14.07 % 13.61 % 16.09 % 18.05 % -2.09%
  YoY % -72.20% 176.20% 47.19% 3.38% -15.41% -10.86% -
  Horiz. % 88.09% 316.90% 114.74% 77.95% 75.40% 89.14% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 97.60 258.32 261.35 232.03 403.74 380.76 384.70 -20.42%
  YoY % -62.22% -1.16% 12.64% -42.53% 6.04% -1.02% -
  Horiz. % 25.37% 67.15% 67.94% 60.31% 104.95% 98.98% 100.00%
EPS 4.93 5.34 15.12 8.45 7.56 16.89 17.45 -18.98%
  YoY % -7.68% -64.68% 78.93% 11.77% -55.24% -3.21% -
  Horiz. % 28.25% 30.60% 86.65% 48.42% 43.32% 96.79% 100.00%
DPS 4.00 7.00 6.50 6.00 8.00 8.50 9.00 -12.63%
  YoY % -42.86% 7.69% 8.33% -25.00% -5.88% -5.56% -
  Horiz. % 44.44% 77.78% 72.22% 66.67% 88.89% 94.44% 100.00%
NAPS 0.3100 0.2800 0.7300 0.6000 1.1100 1.0500 0.9700 -17.30%
  YoY % 10.71% -61.64% 21.67% -45.95% 5.71% 8.25% -
  Horiz. % 31.96% 28.87% 75.26% 61.86% 114.43% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.13 78.38 76.73 67.43 58.65 55.52 55.74 8.33%
  YoY % 14.99% 2.15% 13.79% 14.97% 5.64% -0.39% -
  Horiz. % 161.70% 140.62% 137.66% 120.97% 105.22% 99.61% 100.00%
EPS 4.55 4.86 4.44 2.45 2.20 2.46 2.54 10.19%
  YoY % -6.38% 9.46% 81.22% 11.36% -10.57% -3.15% -
  Horiz. % 179.13% 191.34% 174.80% 96.46% 86.61% 96.85% 100.00%
DPS 3.69 2.12 1.91 1.74 1.16 1.24 1.30 18.97%
  YoY % 74.06% 10.99% 9.77% 50.00% -6.45% -4.62% -
  Horiz. % 283.85% 163.08% 146.92% 133.85% 89.23% 95.38% 100.00%
NAPS 0.2863 0.0850 0.2143 0.1744 0.1612 0.1531 0.1406 12.57%
  YoY % 236.82% -60.34% 22.88% 8.19% 5.29% 8.89% -
  Horiz. % 203.63% 60.46% 152.42% 124.04% 114.65% 108.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 1.0100 -
P/RPS 0.77 0.57 0.64 0.35 0.32 0.33 0.26 19.82%
  YoY % 35.09% -10.94% 82.86% 9.38% -3.03% 26.92% -
  Horiz. % 296.15% 219.23% 246.15% 134.62% 123.08% 126.92% 100.00%
P/EPS 15.31 9.18 10.98 9.71 8.54 7.40 5.77 17.64%
  YoY % 66.78% -16.39% 13.08% 13.70% 15.41% 28.25% -
  Horiz. % 265.34% 159.10% 190.29% 168.28% 148.01% 128.25% 100.00%
EY 6.53 10.90 9.11 10.30 11.71 13.51 17.34 -15.01%
  YoY % -40.09% 19.65% -11.55% -12.04% -13.32% -22.09% -
  Horiz. % 37.66% 62.86% 52.54% 59.40% 67.53% 77.91% 100.00%
DY 5.30 4.76 3.92 7.32 6.20 6.80 8.91 -8.29%
  YoY % 11.34% 21.43% -46.45% 18.06% -8.82% -23.68% -
  Horiz. % 59.48% 53.42% 44.00% 82.15% 69.58% 76.32% 100.00%
P/NAPS 2.44 5.25 2.27 1.37 1.16 1.19 1.04 15.26%
  YoY % -53.52% 131.28% 65.69% 18.10% -2.52% 14.42% -
  Horiz. % 234.62% 504.81% 218.27% 131.73% 111.54% 114.42% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 -
Price 0.7750 1.6100 1.8200 0.9050 1.4400 1.2200 1.1100 -
P/RPS 0.79 0.62 0.70 0.39 0.36 0.32 0.29 18.16%
  YoY % 27.42% -11.43% 79.49% 8.33% 12.50% 10.34% -
  Horiz. % 272.41% 213.79% 241.38% 134.48% 124.14% 110.34% 100.00%
P/EPS 15.72 10.05 12.04 10.72 9.53 7.22 6.34 16.32%
  YoY % 56.42% -16.53% 12.31% 12.49% 31.99% 13.88% -
  Horiz. % 247.95% 158.52% 189.91% 169.09% 150.32% 113.88% 100.00%
EY 6.36 9.95 8.31 9.33 10.49 13.84 15.77 -14.03%
  YoY % -36.08% 19.74% -10.93% -11.06% -24.21% -12.24% -
  Horiz. % 40.33% 63.09% 52.69% 59.16% 66.52% 87.76% 100.00%
DY 5.16 4.35 3.57 6.63 5.56 6.97 8.11 -7.25%
  YoY % 18.62% 21.85% -46.15% 19.24% -20.23% -14.06% -
  Horiz. % 63.63% 53.64% 44.02% 81.75% 68.56% 85.94% 100.00%
P/NAPS 2.50 5.75 2.49 1.51 1.30 1.16 1.14 13.97%
  YoY % -56.52% 130.92% 64.90% 16.15% 12.07% 1.75% -
  Horiz. % 219.30% 504.39% 218.42% 132.46% 114.04% 101.75% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

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