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 - 895,808
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.40 71.43 77.04 64.06 62.90 57.63 47.96 12.52%
  YoY % 36.36% -7.28% 20.26% 1.84% 9.14% 20.16% -
  Horiz. % 203.09% 148.94% 160.63% 133.57% 131.15% 120.16% 100.00%
EPS 6.08 3.13 0.69 2.21 2.01 2.84 2.60 15.19%
  YoY % 94.25% 353.62% -68.78% 9.95% -29.23% 9.23% -
  Horiz. % 233.85% 120.38% 26.54% 85.00% 77.31% 109.23% 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 0.2737 0.2221 0.1848 0.1671 0.1567 0.1479 0.1336 12.68%
  YoY % 23.23% 20.18% 10.59% 6.64% 5.95% 10.70% -
  Horiz. % 204.87% 166.24% 138.32% 125.07% 117.29% 110.70% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers