Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     95.70%    YoY -     2.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 421,246 335,818 333,574 296,961 273,792 263,024 240,660 9.77%
  YoY % 25.44% 0.67% 12.33% 8.46% 4.09% 9.29% -
  Horiz. % 175.04% 139.54% 138.61% 123.39% 113.77% 109.29% 100.00%
PBT 30,101 27,006 18,067 12,990 12,607 16,094 15,747 11.39%
  YoY % 11.46% 49.48% 39.08% 3.04% -21.67% 2.20% -
  Horiz. % 191.15% 171.50% 114.73% 82.49% 80.06% 102.20% 100.00%
Tax -7,531 -6,768 -6,752 -3,258 -3,129 -4,078 -3,968 11.26%
  YoY % -11.27% -0.24% -107.24% -4.12% 23.27% -2.77% -
  Horiz. % 189.79% 170.56% 170.16% 82.11% 78.86% 102.77% 100.00%
NP 22,570 20,238 11,315 9,732 9,478 12,016 11,779 11.44%
  YoY % 11.52% 78.86% 16.27% 2.68% -21.12% 2.01% -
  Horiz. % 191.61% 171.81% 96.06% 82.62% 80.47% 102.01% 100.00%
NP to SH 22,266 20,034 11,358 9,703 9,489 12,027 11,779 11.19%
  YoY % 11.14% 76.39% 17.06% 2.26% -21.10% 2.11% -
  Horiz. % 189.03% 170.08% 96.43% 82.38% 80.56% 102.11% 100.00%
Tax Rate 25.02 % 25.06 % 37.37 % 25.08 % 24.82 % 25.34 % 25.20 % -0.12%
  YoY % -0.16% -32.94% 49.00% 1.05% -2.05% 0.56% -
  Horiz. % 99.29% 99.44% 148.29% 99.52% 98.49% 100.56% 100.00%
Total Cost 398,676 315,580 322,259 287,229 264,314 251,008 228,881 9.68%
  YoY % 26.33% -2.07% 12.20% 8.67% 5.30% 9.67% -
  Horiz. % 174.18% 137.88% 140.80% 125.49% 115.48% 109.67% 100.00%
Net Worth 246,783 206,508 169,717 148,276 139,085 130,162 118,310 13.02%
  YoY % 19.50% 21.68% 14.46% 6.61% 6.86% 10.02% -
  Horiz. % 208.59% 174.55% 143.45% 125.33% 117.56% 110.02% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,932 6,704 5,222 3,902 3,899 3,904 3,900 10.05%
  YoY % 3.39% 28.39% 33.83% 0.06% -0.14% 0.12% -
  Horiz. % 177.73% 171.90% 133.89% 100.04% 99.98% 100.12% 100.00%
Div Payout % 31.13 % 33.47 % 45.98 % 40.21 % 41.10 % 32.47 % 33.11 % -1.02%
  YoY % -6.99% -27.21% 14.35% -2.17% 26.58% -1.93% -
  Horiz. % 94.02% 101.09% 138.87% 121.44% 124.13% 98.07% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 246,783 206,508 169,717 148,276 139,085 130,162 118,310 13.02%
  YoY % 19.50% 21.68% 14.46% 6.61% 6.86% 10.02% -
  Horiz. % 208.59% 174.55% 143.45% 125.33% 117.56% 110.02% 100.00%
NOSH 277,285 268,192 261,103 130,067 129,986 130,162 130,011 13.44%
  YoY % 3.39% 2.72% 100.75% 0.06% -0.14% 0.12% -
  Horiz. % 213.28% 206.28% 200.83% 100.04% 99.98% 100.12% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.36 % 6.03 % 3.39 % 3.28 % 3.46 % 4.57 % 4.89 % 1.54%
  YoY % -11.11% 77.88% 3.35% -5.20% -24.29% -6.54% -
  Horiz. % 109.61% 123.31% 69.33% 67.08% 70.76% 93.46% 100.00%
ROE 9.02 % 9.70 % 6.69 % 6.54 % 6.82 % 9.24 % 9.96 % -1.64%
  YoY % -7.01% 44.99% 2.29% -4.11% -26.19% -7.23% -
  Horiz. % 90.56% 97.39% 67.17% 65.66% 68.47% 92.77% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 151.92 125.22 127.76 228.31 210.63 202.07 185.11 -3.24%
  YoY % 21.32% -1.99% -44.04% 8.39% 4.24% 9.16% -
  Horiz. % 82.07% 67.65% 69.02% 123.34% 113.79% 109.16% 100.00%
EPS 8.03 7.47 4.35 7.46 7.30 9.24 9.06 -1.99%
  YoY % 7.50% 71.72% -41.69% 2.19% -21.00% 1.99% -
  Horiz. % 88.63% 82.45% 48.01% 82.34% 80.57% 101.99% 100.00%
DPS 2.50 2.50 2.00 3.00 3.00 3.00 3.00 -2.99%
  YoY % 0.00% 25.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 0.9100 -0.37%
  YoY % 15.58% 18.46% -42.98% 6.54% 7.00% 9.89% -
  Horiz. % 97.80% 84.62% 71.43% 125.27% 117.58% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 47.02 37.49 37.24 33.15 30.56 29.36 26.87 9.77%
  YoY % 25.42% 0.67% 12.34% 8.48% 4.09% 9.27% -
  Horiz. % 174.99% 139.52% 138.59% 123.37% 113.73% 109.27% 100.00%
EPS 2.49 2.24 1.27 1.08 1.06 1.34 1.31 11.29%
  YoY % 11.16% 76.38% 17.59% 1.89% -20.90% 2.29% -
  Horiz. % 190.08% 170.99% 96.95% 82.44% 80.92% 102.29% 100.00%
DPS 0.77 0.75 0.58 0.44 0.44 0.44 0.44 9.77%
  YoY % 2.67% 29.31% 31.82% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 170.45% 131.82% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2755 0.2305 0.1895 0.1655 0.1553 0.1453 0.1321 13.02%
  YoY % 19.52% 21.64% 14.50% 6.57% 6.88% 9.99% -
  Horiz. % 208.55% 174.49% 143.45% 125.28% 117.56% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 1.0400 -
P/RPS 1.38 1.17 0.78 0.63 0.58 0.58 0.56 16.20%
  YoY % 17.95% 50.00% 23.81% 8.62% 0.00% 3.57% -
  Horiz. % 246.43% 208.93% 139.29% 112.50% 103.57% 103.57% 100.00%
P/EPS 26.03 19.54 22.99 19.17 16.85 12.77 11.48 14.60%
  YoY % 33.21% -15.01% 19.93% 13.77% 31.95% 11.24% -
  Horiz. % 226.74% 170.21% 200.26% 166.99% 146.78% 111.24% 100.00%
EY 3.84 5.12 4.35 5.22 5.93 7.83 8.71 -12.75%
  YoY % -25.00% 17.70% -16.67% -11.97% -24.27% -10.10% -
  Horiz. % 44.09% 58.78% 49.94% 59.93% 68.08% 89.90% 100.00%
DY 1.20 1.71 2.00 2.10 2.44 2.54 2.88 -13.57%
  YoY % -29.82% -14.50% -4.76% -13.93% -3.94% -11.81% -
  Horiz. % 41.67% 59.38% 69.44% 72.92% 84.72% 88.19% 100.00%
P/NAPS 2.35 1.90 1.54 1.25 1.15 1.18 1.14 12.80%
  YoY % 23.68% 23.38% 23.20% 8.70% -2.54% 3.51% -
  Horiz. % 206.14% 166.67% 135.09% 109.65% 100.88% 103.51% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 -
Price 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 1.0400 -
P/RPS 1.38 1.21 0.81 0.65 0.60 0.65 0.56 16.20%
  YoY % 14.05% 49.38% 24.62% 8.33% -7.69% 16.07% -
  Horiz. % 246.43% 216.07% 144.64% 116.07% 107.14% 116.07% 100.00%
P/EPS 26.03 20.35 23.68 19.97 17.40 14.29 11.48 14.60%
  YoY % 27.91% -14.06% 18.58% 14.77% 21.76% 24.48% -
  Horiz. % 226.74% 177.26% 206.27% 173.95% 151.57% 124.48% 100.00%
EY 3.84 4.91 4.22 5.01 5.75 7.00 8.71 -12.75%
  YoY % -21.79% 16.35% -15.77% -12.87% -17.86% -19.63% -
  Horiz. % 44.09% 56.37% 48.45% 57.52% 66.02% 80.37% 100.00%
DY 1.20 1.64 1.94 2.01 2.36 2.27 2.88 -13.57%
  YoY % -26.83% -15.46% -3.48% -14.83% 3.96% -21.18% -
  Horiz. % 41.67% 56.94% 67.36% 69.79% 81.94% 78.82% 100.00%
P/NAPS 2.35 1.97 1.58 1.31 1.19 1.32 1.14 12.80%
  YoY % 19.29% 24.68% 20.61% 10.08% -9.85% 15.79% -
  Horiz. % 206.14% 172.81% 138.60% 114.91% 104.39% 115.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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