Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 08-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -71.73%    YoY -     -68.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 786,612 872,528 639,880 690,160 573,856 563,436 516,268 7.27%
  YoY % -9.85% 36.36% -7.29% 20.27% 1.85% 9.14% -
  Horiz. % 152.37% 169.01% 123.94% 133.68% 111.15% 109.14% 100.00%
PBT 51,364 73,572 38,284 19,504 26,660 24,212 34,032 7.10%
  YoY % -30.19% 92.17% 96.29% -26.84% 10.11% -28.86% -
  Horiz. % 150.93% 216.18% 112.49% 57.31% 78.34% 71.14% 100.00%
Tax -12,988 -18,444 -10,000 -13,480 -6,504 -6,116 -8,612 7.08%
  YoY % 29.58% -84.44% 25.82% -107.26% -6.34% 28.98% -
  Horiz. % 150.81% 214.17% 116.12% 156.53% 75.52% 71.02% 100.00%
NP 38,376 55,128 28,284 6,024 20,156 18,096 25,420 7.10%
  YoY % -30.39% 94.91% 369.52% -70.11% 11.38% -28.81% -
  Horiz. % 150.97% 216.87% 111.27% 23.70% 79.29% 71.19% 100.00%
NP to SH 38,520 54,436 28,008 6,208 19,832 18,040 25,412 7.18%
  YoY % -29.24% 94.36% 351.16% -68.70% 9.93% -29.01% -
  Horiz. % 151.58% 214.21% 110.22% 24.43% 78.04% 70.99% 100.00%
Tax Rate 25.29 % 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % -0.01%
  YoY % 0.88% -4.02% -62.21% 183.24% -3.40% -0.20% -
  Horiz. % 99.92% 99.05% 103.20% 273.05% 96.40% 99.80% 100.00%
Total Cost 748,236 817,400 611,596 684,136 553,700 545,340 490,848 7.28%
  YoY % -8.46% 33.65% -10.60% 23.56% 1.53% 11.10% -
  Horiz. % 152.44% 166.53% 124.60% 139.38% 112.80% 111.10% 100.00%
Net Worth 270,720 245,182 198,920 165,546 149,650 140,368 132,516 12.64%
  YoY % 10.42% 23.26% 20.16% 10.62% 6.61% 5.93% -
  Horiz. % 204.29% 185.02% 150.11% 124.93% 112.93% 105.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 270,720 245,182 198,920 165,546 149,650 140,368 132,516 12.64%
  YoY % 10.42% 23.26% 20.16% 10.62% 6.61% 5.93% -
  Horiz. % 204.29% 185.02% 150.11% 124.93% 112.93% 105.93% 100.00%
NOSH 846,002 275,485 265,227 258,666 130,131 129,971 129,918 36.63%
  YoY % 207.09% 3.87% 2.54% 98.77% 0.12% 0.04% -
  Horiz. % 651.18% 212.05% 204.15% 199.10% 100.16% 100.04% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.88 % 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % -0.14%
  YoY % -22.78% 42.99% 408.05% -75.21% 9.35% -34.76% -
  Horiz. % 99.19% 128.46% 89.84% 17.68% 71.34% 65.24% 100.00%
ROE 14.23 % 22.20 % 14.08 % 3.75 % 13.25 % 12.85 % 19.18 % -4.85%
  YoY % -35.90% 57.67% 275.47% -71.70% 3.11% -33.00% -
  Horiz. % 74.19% 115.75% 73.41% 19.55% 69.08% 67.00% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 92.98 316.72 241.26 266.81 440.98 433.51 397.38 -21.49%
  YoY % -70.64% 31.28% -9.58% -39.50% 1.72% 9.09% -
  Horiz. % 23.40% 79.70% 60.71% 67.14% 110.97% 109.09% 100.00%
EPS 4.56 19.76 10.56 2.40 15.24 13.88 19.56 -21.54%
  YoY % -76.92% 87.12% 340.00% -84.25% 9.80% -29.04% -
  Horiz. % 23.31% 101.02% 53.99% 12.27% 77.91% 70.96% 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 0.3200 0.8900 0.7500 0.6400 1.1500 1.0800 1.0200 -17.56%
  YoY % -64.04% 18.67% 17.19% -44.35% 6.48% 5.88% -
  Horiz. % 31.37% 87.25% 73.53% 62.75% 112.75% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.81 97.40 71.43 77.04 64.06 62.90 57.63 7.27%
  YoY % -9.85% 36.36% -7.28% 20.26% 1.84% 9.14% -
  Horiz. % 152.37% 169.01% 123.95% 133.68% 111.16% 109.14% 100.00%
EPS 4.30 6.08 3.13 0.69 2.21 2.01 2.84 7.15%
  YoY % -29.28% 94.25% 353.62% -68.78% 9.95% -29.23% -
  Horiz. % 151.41% 214.08% 110.21% 24.30% 77.82% 70.77% 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 0.3022 0.2737 0.2221 0.1848 0.1671 0.1567 0.1479 12.64%
  YoY % 10.41% 23.23% 20.18% 10.59% 6.64% 5.95% -
  Horiz. % 204.33% 185.06% 150.17% 124.95% 112.98% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 -
P/RPS 0.67 0.50 0.71 0.36 0.33 0.30 0.28 15.64%
  YoY % 34.00% -29.58% 97.22% 9.09% 10.00% 7.14% -
  Horiz. % 239.29% 178.57% 253.57% 128.57% 117.86% 107.14% 100.00%
P/EPS 13.73 8.00 16.29 40.42 9.45 9.22 5.67 15.87%
  YoY % 71.62% -50.89% -59.70% 327.72% 2.49% 62.61% -
  Horiz. % 242.15% 141.09% 287.30% 712.87% 166.67% 162.61% 100.00%
EY 7.29 12.51 6.14 2.47 10.58 10.84 17.62 -13.67%
  YoY % -41.73% 103.75% 148.58% -76.65% -2.40% -38.48% -
  Horiz. % 41.37% 71.00% 34.85% 14.02% 60.05% 61.52% 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 1.95 1.78 2.29 1.52 1.25 1.19 1.09 10.17%
  YoY % 9.55% -22.27% 50.66% 21.60% 5.04% 9.17% -
  Horiz. % 178.90% 163.30% 210.09% 139.45% 114.68% 109.17% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 -
Price 0.6100 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 -
P/RPS 0.66 0.57 0.71 0.45 0.32 0.29 0.29 14.68%
  YoY % 15.79% -19.72% 57.78% 40.62% 10.34% 0.00% -
  Horiz. % 227.59% 196.55% 244.83% 155.17% 110.34% 100.00% 100.00%
P/EPS 13.40 9.06 16.19 49.58 9.32 9.15 5.83 14.87%
  YoY % 47.90% -44.04% -67.35% 431.97% 1.86% 56.95% -
  Horiz. % 229.85% 155.40% 277.70% 850.43% 159.86% 156.95% 100.00%
EY 7.46 11.04 6.18 2.02 10.73 10.93 17.16 -12.96%
  YoY % -32.43% 78.64% 205.94% -81.17% -1.83% -36.31% -
  Horiz. % 43.47% 64.34% 36.01% 11.77% 62.53% 63.69% 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 1.91 2.01 2.28 1.86 1.23 1.18 1.12 9.30%
  YoY % -4.98% -11.84% 22.58% 51.22% 4.24% 5.36% -
  Horiz. % 170.54% 179.46% 203.57% 166.07% 109.82% 105.36% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers