Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     45.15%    YoY -     -14.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 515,177 502,743 456,401 396,075 375,043 367,989 290,617 10.00%
  YoY % 2.47% 10.15% 15.23% 5.61% 1.92% 26.62% -
  Horiz. % 177.27% 172.99% 157.05% 136.29% 129.05% 126.62% 100.00%
PBT 40,440 35,387 20,964 18,304 21,423 23,402 19,922 12.51%
  YoY % 14.28% 68.80% 14.53% -14.56% -8.46% 17.47% -
  Horiz. % 202.99% 177.63% 105.23% 91.88% 107.53% 117.47% 100.00%
Tax -10,171 -11,200 -5,309 -4,721 -5,419 -6,039 -5,099 12.18%
  YoY % 9.19% -110.96% -12.45% 12.88% 10.27% -18.43% -
  Horiz. % 199.47% 219.65% 104.12% 92.59% 106.28% 118.43% 100.00%
NP 30,269 24,187 15,655 13,583 16,004 17,363 14,823 12.62%
  YoY % 25.15% 54.50% 15.25% -15.13% -7.83% 17.14% -
  Horiz. % 204.20% 163.17% 105.61% 91.63% 107.97% 117.14% 100.00%
NP to SH 29,990 24,362 15,674 13,773 16,057 17,363 14,823 12.45%
  YoY % 23.10% 55.43% 13.80% -14.22% -7.52% 17.14% -
  Horiz. % 202.32% 164.35% 105.74% 92.92% 108.32% 117.14% 100.00%
Tax Rate 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % 25.81 % 25.59 % -0.29%
  YoY % -20.54% 25.00% -1.82% 1.94% -1.98% 0.86% -
  Horiz. % 98.28% 123.68% 98.94% 100.78% 98.87% 100.86% 100.00%
Total Cost 484,908 478,556 440,746 382,492 359,039 350,626 275,794 9.85%
  YoY % 1.33% 8.58% 15.23% 6.53% 2.40% 27.13% -
  Horiz. % 175.82% 173.52% 159.81% 138.69% 130.18% 127.13% 100.00%
Net Worth 213,634 178,130 149,461 139,160 130,438 119,565 107,921 12.04%
  YoY % 19.93% 19.18% 7.40% 6.69% 9.09% 10.79% -
  Horiz. % 197.95% 165.06% 138.49% 128.95% 120.86% 110.79% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,760 5,239 3,899 3,901 - 3,898 3,900 9.59%
  YoY % 29.04% 34.37% -0.07% 0.00% 0.00% -0.05% -
  Horiz. % 173.31% 134.31% 99.95% 100.02% 0.00% 99.95% 100.00%
Div Payout % 22.54 % 21.51 % 24.88 % 28.33 % - % 22.46 % 26.32 % -2.55%
  YoY % 4.79% -13.55% -12.18% 0.00% 0.00% -14.67% -
  Horiz. % 85.64% 81.72% 94.53% 107.64% 0.00% 85.33% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 213,634 178,130 149,461 139,160 130,438 119,565 107,921 12.04%
  YoY % 19.93% 19.18% 7.40% 6.69% 9.09% 10.79% -
  Horiz. % 197.95% 165.06% 138.49% 128.95% 120.86% 110.79% 100.00%
NOSH 270,423 261,956 129,966 130,056 130,438 129,962 130,026 12.97%
  YoY % 3.23% 101.56% -0.07% -0.29% 0.37% -0.05% -
  Horiz. % 207.98% 201.46% 99.95% 100.02% 100.32% 99.95% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 4.72 % 5.10 % 2.40%
  YoY % 22.25% 40.23% 0.00% -19.67% -9.53% -7.45% -
  Horiz. % 115.29% 94.31% 67.25% 67.25% 83.73% 92.55% 100.00%
ROE 14.04 % 13.68 % 10.49 % 9.90 % 12.31 % 14.52 % 13.73 % 0.37%
  YoY % 2.63% 30.41% 5.96% -19.58% -15.22% 5.75% -
  Horiz. % 102.26% 99.64% 76.40% 72.10% 89.66% 105.75% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 190.51 191.92 351.17 304.54 287.52 283.15 223.51 -2.63%
  YoY % -0.73% -45.35% 15.31% 5.92% 1.54% 26.68% -
  Horiz. % 85.24% 85.87% 157.12% 136.25% 128.64% 126.68% 100.00%
EPS 11.09 9.30 12.06 10.59 12.31 13.36 11.40 -0.46%
  YoY % 19.25% -22.89% 13.88% -13.97% -7.86% 17.19% -
  Horiz. % 97.28% 81.58% 105.79% 92.89% 107.98% 117.19% 100.00%
DPS 2.50 2.00 3.00 3.00 0.00 3.00 3.00 -2.99%
  YoY % 25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 66.67% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.7900 0.6800 1.1500 1.0700 1.0000 0.9200 0.8300 -0.82%
  YoY % 16.18% -40.87% 7.48% 7.00% 8.70% 10.84% -
  Horiz. % 95.18% 81.93% 138.55% 128.92% 120.48% 110.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,789
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.16 56.76 51.52 44.71 42.34 41.54 32.81 10.00%
  YoY % 2.47% 10.17% 15.23% 5.60% 1.93% 26.61% -
  Horiz. % 177.26% 173.00% 157.03% 136.27% 129.05% 126.61% 100.00%
EPS 3.39 2.75 1.77 1.55 1.81 1.96 1.67 12.51%
  YoY % 23.27% 55.37% 14.19% -14.36% -7.65% 17.37% -
  Horiz. % 202.99% 164.67% 105.99% 92.81% 108.38% 117.37% 100.00%
DPS 0.76 0.59 0.44 0.44 0.00 0.44 0.44 9.53%
  YoY % 28.81% 34.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 172.73% 134.09% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.2412 0.2011 0.1687 0.1571 0.1473 0.1350 0.1218 12.05%
  YoY % 19.94% 19.21% 7.38% 6.65% 9.11% 10.84% -
  Horiz. % 198.03% 165.11% 138.51% 128.98% 120.94% 110.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 1.0600 -
P/RPS 0.87 0.71 0.41 0.40 0.43 0.34 0.47 10.80%
  YoY % 22.54% 73.17% 2.50% -6.98% 26.47% -27.66% -
  Horiz. % 185.11% 151.06% 87.23% 85.11% 91.49% 72.34% 100.00%
P/EPS 14.97 14.73 11.94 11.61 10.07 7.26 9.30 8.25%
  YoY % 1.63% 23.37% 2.84% 15.29% 38.71% -21.94% -
  Horiz. % 160.97% 158.39% 128.39% 124.84% 108.28% 78.06% 100.00%
EY 6.68 6.79 8.38 8.61 9.93 13.77 10.75 -7.62%
  YoY % -1.62% -18.97% -2.67% -13.29% -27.89% 28.09% -
  Horiz. % 62.14% 63.16% 77.95% 80.09% 92.37% 128.09% 100.00%
DY 1.51 1.46 2.08 2.44 0.00 3.09 2.83 -9.93%
  YoY % 3.42% -29.81% -14.75% 0.00% 0.00% 9.19% -
  Horiz. % 53.36% 51.59% 73.50% 86.22% 0.00% 109.19% 100.00%
P/NAPS 2.10 2.01 1.25 1.15 1.24 1.05 1.28 8.59%
  YoY % 4.48% 60.80% 8.70% -7.26% 18.10% -17.97% -
  Horiz. % 164.06% 157.03% 97.66% 89.84% 96.88% 82.03% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 1.0800 -
P/RPS 0.88 0.82 0.51 0.44 0.44 0.36 0.48 10.62%
  YoY % 7.32% 60.78% 15.91% 0.00% 22.22% -25.00% -
  Horiz. % 183.33% 170.83% 106.25% 91.67% 91.67% 75.00% 100.00%
P/EPS 15.06 16.99 14.84 12.75 10.32 7.63 9.47 8.03%
  YoY % -11.36% 14.49% 16.39% 23.55% 35.26% -19.43% -
  Horiz. % 159.03% 179.41% 156.71% 134.64% 108.98% 80.57% 100.00%
EY 6.64 5.89 6.74 7.84 9.69 13.10 10.56 -7.43%
  YoY % 12.73% -12.61% -14.03% -19.09% -26.03% 24.05% -
  Horiz. % 62.88% 55.78% 63.83% 74.24% 91.76% 124.05% 100.00%
DY 1.50 1.27 1.68 2.22 0.00 2.94 2.78 -9.76%
  YoY % 18.11% -24.40% -24.32% 0.00% 0.00% 5.76% -
  Horiz. % 53.96% 45.68% 60.43% 79.86% 0.00% 105.76% 100.00%
P/NAPS 2.11 2.32 1.56 1.26 1.27 1.11 1.30 8.40%
  YoY % -9.05% 48.72% 23.81% -0.79% 14.41% -14.62% -
  Horiz. % 162.31% 178.46% 120.00% 96.92% 97.69% 85.38% 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.
 


 

133  157  501  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.025-0.01 
 IWCITY 1.04+0.055 
 KNM 0.3850.00 
 ARMADA 0.250.00 
 NETX 0.0150.00 
 KNM-WB 0.24+0.005 
 DWL 0.665+0.015 
 GETS 0.2550.00 
 HSI-H6Q 0.1850.00 
Partners & Brokers