Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     0.94%    YoY -     9.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 872,528 639,880 690,160 573,856 563,436 516,268 429,604 12.52%
  YoY % 36.36% -7.29% 20.27% 1.85% 9.14% 20.17% -
  Horiz. % 203.10% 148.95% 160.65% 133.58% 131.15% 120.17% 100.00%
PBT 73,572 38,284 19,504 26,660 24,212 34,032 31,116 15.41%
  YoY % 92.17% 96.29% -26.84% 10.11% -28.86% 9.37% -
  Horiz. % 236.44% 123.04% 62.68% 85.68% 77.81% 109.37% 100.00%
Tax -18,444 -10,000 -13,480 -6,504 -6,116 -8,612 -7,856 15.27%
  YoY % -84.44% 25.82% -107.26% -6.34% 28.98% -9.62% -
  Horiz. % 234.78% 127.29% 171.59% 82.79% 77.85% 109.62% 100.00%
NP 55,128 28,284 6,024 20,156 18,096 25,420 23,260 15.45%
  YoY % 94.91% 369.52% -70.11% 11.38% -28.81% 9.29% -
  Horiz. % 237.01% 121.60% 25.90% 86.66% 77.80% 109.29% 100.00%
NP to SH 54,436 28,008 6,208 19,832 18,040 25,412 23,260 15.21%
  YoY % 94.36% 351.16% -68.70% 9.93% -29.01% 9.25% -
  Horiz. % 234.03% 120.41% 26.69% 85.26% 77.56% 109.25% 100.00%
Tax Rate 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % -0.12%
  YoY % -4.02% -62.21% 183.24% -3.40% -0.20% 0.24% -
  Horiz. % 99.29% 103.45% 273.70% 96.63% 100.04% 100.24% 100.00%
Total Cost 817,400 611,596 684,136 553,700 545,340 490,848 406,344 12.34%
  YoY % 33.65% -10.60% 23.56% 1.53% 11.10% 20.80% -
  Horiz. % 201.16% 150.51% 168.36% 136.26% 134.21% 120.80% 100.00%
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
NOSH 275,485 265,227 258,666 130,131 129,971 129,918 130,089 13.31%
  YoY % 3.87% 2.54% 98.77% 0.12% 0.04% -0.13% -
  Horiz. % 211.77% 203.88% 198.84% 100.03% 99.91% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 2.62%
  YoY % 42.99% 408.05% -75.21% 9.35% -34.76% -9.06% -
  Horiz. % 116.82% 81.70% 16.08% 64.88% 59.33% 90.94% 100.00%
ROE 22.20 % 14.08 % 3.75 % 13.25 % 12.85 % 19.18 % 19.43 % 2.24%
  YoY % 57.67% 275.47% -71.70% 3.11% -33.00% -1.29% -
  Horiz. % 114.26% 72.47% 19.30% 68.19% 66.13% 98.71% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 316.72 241.26 266.81 440.98 433.51 397.38 330.24 -0.69%
  YoY % 31.28% -9.58% -39.50% 1.72% 9.09% 20.33% -
  Horiz. % 95.91% 73.06% 80.79% 133.53% 131.27% 120.33% 100.00%
EPS 19.76 10.56 2.40 15.24 13.88 19.56 17.88 1.68%
  YoY % 87.12% 340.00% -84.25% 9.80% -29.04% 9.40% -
  Horiz. % 110.51% 59.06% 13.42% 85.23% 77.63% 109.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.7500 0.6400 1.1500 1.0800 1.0200 0.9200 -0.55%
  YoY % 18.67% 17.19% -44.35% 6.48% 5.88% 10.87% -
  Horiz. % 96.74% 81.52% 69.57% 125.00% 117.39% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 99.56 73.01 78.75 65.48 64.29 58.91 49.02 12.52%
  YoY % 36.36% -7.29% 20.27% 1.85% 9.13% 20.18% -
  Horiz. % 203.10% 148.94% 160.65% 133.58% 131.15% 120.18% 100.00%
EPS 6.21 3.20 0.71 2.26 2.06 2.90 2.65 15.24%
  YoY % 94.06% 350.70% -68.58% 9.71% -28.97% 9.43% -
  Horiz. % 234.34% 120.75% 26.79% 85.28% 77.74% 109.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2798 0.2270 0.1889 0.1708 0.1602 0.1512 0.1366 12.68%
  YoY % 23.26% 20.17% 10.60% 6.62% 5.95% 10.69% -
  Horiz. % 204.83% 166.18% 138.29% 125.04% 117.28% 110.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 1.0900 -
P/RPS 0.50 0.71 0.36 0.33 0.30 0.28 0.33 7.16%
  YoY % -29.58% 97.22% 9.09% 10.00% 7.14% -15.15% -
  Horiz. % 151.52% 215.15% 109.09% 100.00% 90.91% 84.85% 100.00%
P/EPS 8.00 16.29 40.42 9.45 9.22 5.67 6.10 4.62%
  YoY % -50.89% -59.70% 327.72% 2.49% 62.61% -7.05% -
  Horiz. % 131.15% 267.05% 662.62% 154.92% 151.15% 92.95% 100.00%
EY 12.51 6.14 2.47 10.58 10.84 17.62 16.40 -4.41%
  YoY % 103.75% 148.58% -76.65% -2.40% -38.48% 7.44% -
  Horiz. % 76.28% 37.44% 15.06% 64.51% 66.10% 107.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.78 2.29 1.52 1.25 1.19 1.09 1.18 7.09%
  YoY % -22.27% 50.66% 21.60% 5.04% 9.17% -7.63% -
  Horiz. % 150.85% 194.07% 128.81% 105.93% 100.85% 92.37% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 -
Price 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 1.1100 -
P/RPS 0.57 0.71 0.45 0.32 0.29 0.29 0.34 8.98%
  YoY % -19.72% 57.78% 40.62% 10.34% 0.00% -14.71% -
  Horiz. % 167.65% 208.82% 132.35% 94.12% 85.29% 85.29% 100.00%
P/EPS 9.06 16.19 49.58 9.32 9.15 5.83 6.21 6.49%
  YoY % -44.04% -67.35% 431.97% 1.86% 56.95% -6.12% -
  Horiz. % 145.89% 260.71% 798.39% 150.08% 147.34% 93.88% 100.00%
EY 11.04 6.18 2.02 10.73 10.93 17.16 16.11 -6.10%
  YoY % 78.64% 205.94% -81.17% -1.83% -36.31% 6.52% -
  Horiz. % 68.53% 38.36% 12.54% 66.60% 67.85% 106.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.01 2.28 1.86 1.23 1.18 1.12 1.21 8.82%
  YoY % -11.84% 22.58% 51.22% 4.24% 5.36% -7.44% -
  Horiz. % 166.12% 188.43% 153.72% 101.65% 97.52% 92.56% 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.
 


 

189  336  479  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.29-0.015 
 SAPNRG 0.30-0.01 
 BARAKAH 0.05-0.02 
 DAYANG 0.955-0.175 
 ARMADA 0.185-0.005 
 LAMBO 0.0650.00 
 HSI-H6Q 0.565+0.04 
 EKOVEST 0.80+0.005 
 EKOVEST-WB 0.315+0.005 
 HSI-C5J 0.245-0.05 
Partners & Brokers