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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

199  719  610  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS