Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     61.54%    YoY -     13.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 609,480 515,177 502,743 456,401 396,075 375,043 367,989 8.76%
  YoY % 18.30% 2.47% 10.15% 15.23% 5.61% 1.92% -
  Horiz. % 165.62% 140.00% 136.62% 124.03% 107.63% 101.92% 100.00%
PBT 42,430 40,440 35,387 20,964 18,304 21,423 23,402 10.42%
  YoY % 4.92% 14.28% 68.80% 14.53% -14.56% -8.46% -
  Horiz. % 181.31% 172.81% 151.21% 89.58% 78.22% 91.54% 100.00%
Tax -10,753 -10,171 -11,200 -5,309 -4,721 -5,419 -6,039 10.08%
  YoY % -5.72% 9.19% -110.96% -12.45% 12.88% 10.27% -
  Horiz. % 178.06% 168.42% 185.46% 87.91% 78.18% 89.73% 100.00%
NP 31,677 30,269 24,187 15,655 13,583 16,004 17,363 10.53%
  YoY % 4.65% 25.15% 54.50% 15.25% -15.13% -7.83% -
  Horiz. % 182.44% 174.33% 139.30% 90.16% 78.23% 92.17% 100.00%
NP to SH 31,255 29,990 24,362 15,674 13,773 16,057 17,363 10.28%
  YoY % 4.22% 23.10% 55.43% 13.80% -14.22% -7.52% -
  Horiz. % 180.01% 172.72% 140.31% 90.27% 79.32% 92.48% 100.00%
Tax Rate 25.34 % 25.15 % 31.65 % 25.32 % 25.79 % 25.30 % 25.81 % -0.31%
  YoY % 0.76% -20.54% 25.00% -1.82% 1.94% -1.98% -
  Horiz. % 98.18% 97.44% 122.63% 98.10% 99.92% 98.02% 100.00%
Total Cost 577,803 484,908 478,556 440,746 382,492 359,039 350,626 8.67%
  YoY % 19.16% 1.33% 8.58% 15.23% 6.53% 2.40% -
  Horiz. % 164.79% 138.30% 136.49% 125.70% 109.09% 102.40% 100.00%
Net Worth 247,789 213,634 178,130 149,461 139,160 130,438 119,565 12.90%
  YoY % 15.99% 19.93% 19.18% 7.40% 6.69% 9.09% -
  Horiz. % 207.24% 178.68% 148.98% 125.00% 116.39% 109.09% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 20,649 6,760 5,239 3,899 3,901 - 3,898 31.99%
  YoY % 205.43% 29.04% 34.37% -0.07% 0.00% 0.00% -
  Horiz. % 529.62% 173.40% 134.38% 100.00% 100.07% 0.00% 100.00%
Div Payout % 66.07 % 22.54 % 21.51 % 24.88 % 28.33 % - % 22.46 % 19.68%
  YoY % 193.12% 4.79% -13.55% -12.18% 0.00% 0.00% -
  Horiz. % 294.17% 100.36% 95.77% 110.77% 126.14% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,789 213,634 178,130 149,461 139,160 130,438 119,565 12.90%
  YoY % 15.99% 19.93% 19.18% 7.40% 6.69% 9.09% -
  Horiz. % 207.24% 178.68% 148.98% 125.00% 116.39% 109.09% 100.00%
NOSH 825,964 270,423 261,956 129,966 130,056 130,438 129,962 36.06%
  YoY % 205.43% 3.23% 101.56% -0.07% -0.29% 0.37% -
  Horiz. % 635.54% 208.08% 201.56% 100.00% 100.07% 100.37% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.20 % 5.88 % 4.81 % 3.43 % 3.43 % 4.27 % 4.72 % 1.63%
  YoY % -11.56% 22.25% 40.23% 0.00% -19.67% -9.53% -
  Horiz. % 110.17% 124.58% 101.91% 72.67% 72.67% 90.47% 100.00%
ROE 12.61 % 14.04 % 13.68 % 10.49 % 9.90 % 12.31 % 14.52 % -2.32%
  YoY % -10.19% 2.63% 30.41% 5.96% -19.58% -15.22% -
  Horiz. % 86.85% 96.69% 94.21% 72.25% 68.18% 84.78% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.79 190.51 191.92 351.17 304.54 287.52 283.15 -20.06%
  YoY % -61.27% -0.73% -45.35% 15.31% 5.92% 1.54% -
  Horiz. % 26.06% 67.28% 67.78% 124.02% 107.55% 101.54% 100.00%
EPS 3.78 11.09 9.30 12.06 10.59 12.31 13.36 -18.96%
  YoY % -65.92% 19.25% -22.89% 13.88% -13.97% -7.86% -
  Horiz. % 28.29% 83.01% 69.61% 90.27% 79.27% 92.14% 100.00%
DPS 2.50 2.50 2.00 3.00 3.00 0.00 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% 0.00% 100.00%
NAPS 0.3000 0.7900 0.6800 1.1500 1.0700 1.0000 0.9200 -17.02%
  YoY % -62.03% 16.18% -40.87% 7.48% 7.00% 8.70% -
  Horiz. % 32.61% 85.87% 73.91% 125.00% 116.30% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.04 57.51 56.12 50.95 44.21 41.87 41.08 8.76%
  YoY % 18.31% 2.48% 10.15% 15.25% 5.59% 1.92% -
  Horiz. % 165.63% 140.00% 136.61% 124.03% 107.62% 101.92% 100.00%
EPS 3.49 3.35 2.72 1.75 1.54 1.79 1.94 10.27%
  YoY % 4.18% 23.16% 55.43% 13.64% -13.97% -7.73% -
  Horiz. % 179.90% 172.68% 140.21% 90.21% 79.38% 92.27% 100.00%
DPS 2.31 0.75 0.58 0.44 0.44 0.00 0.44 31.80%
  YoY % 208.00% 29.31% 31.82% 0.00% 0.00% 0.00% -
  Horiz. % 525.00% 170.45% 131.82% 100.00% 100.00% 0.00% 100.00%
NAPS 0.2766 0.2385 0.1988 0.1668 0.1553 0.1456 0.1335 12.90%
  YoY % 15.97% 19.97% 19.18% 7.41% 6.66% 9.06% -
  Horiz. % 207.19% 178.65% 148.91% 124.94% 116.33% 109.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 -
P/RPS 1.10 0.87 0.71 0.41 0.40 0.43 0.34 21.59%
  YoY % 26.44% 22.54% 73.17% 2.50% -6.98% 26.47% -
  Horiz. % 323.53% 255.88% 208.82% 120.59% 117.65% 126.47% 100.00%
P/EPS 21.54 14.97 14.73 11.94 11.61 10.07 7.26 19.85%
  YoY % 43.89% 1.63% 23.37% 2.84% 15.29% 38.71% -
  Horiz. % 296.69% 206.20% 202.89% 164.46% 159.92% 138.71% 100.00%
EY 4.64 6.68 6.79 8.38 8.61 9.93 13.77 -16.57%
  YoY % -30.54% -1.62% -18.97% -2.67% -13.29% -27.89% -
  Horiz. % 33.70% 48.51% 49.31% 60.86% 62.53% 72.11% 100.00%
DY 3.07 1.51 1.46 2.08 2.44 0.00 3.09 -0.11%
  YoY % 103.31% 3.42% -29.81% -14.75% 0.00% 0.00% -
  Horiz. % 99.35% 48.87% 47.25% 67.31% 78.96% 0.00% 100.00%
P/NAPS 2.72 2.10 2.01 1.25 1.15 1.24 1.05 17.17%
  YoY % 29.52% 4.48% 60.80% 8.70% -7.26% 18.10% -
  Horiz. % 259.05% 200.00% 191.43% 119.05% 109.52% 118.10% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 -
Price 0.8350 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 -
P/RPS 1.13 0.88 0.82 0.51 0.44 0.44 0.36 20.98%
  YoY % 28.41% 7.32% 60.78% 15.91% 0.00% 22.22% -
  Horiz. % 313.89% 244.44% 227.78% 141.67% 122.22% 122.22% 100.00%
P/EPS 22.07 15.06 16.99 14.84 12.75 10.32 7.63 19.35%
  YoY % 46.55% -11.36% 14.49% 16.39% 23.55% 35.26% -
  Horiz. % 289.25% 197.38% 222.67% 194.50% 167.10% 135.26% 100.00%
EY 4.53 6.64 5.89 6.74 7.84 9.69 13.10 -16.21%
  YoY % -31.78% 12.73% -12.61% -14.03% -19.09% -26.03% -
  Horiz. % 34.58% 50.69% 44.96% 51.45% 59.85% 73.97% 100.00%
DY 2.99 1.50 1.27 1.68 2.22 0.00 2.94 0.28%
  YoY % 99.33% 18.11% -24.40% -24.32% 0.00% 0.00% -
  Horiz. % 101.70% 51.02% 43.20% 57.14% 75.51% 0.00% 100.00%
P/NAPS 2.78 2.11 2.32 1.56 1.26 1.27 1.11 16.52%
  YoY % 31.75% -9.05% 48.72% 23.81% -0.79% 14.41% -
  Horiz. % 250.45% 190.09% 209.01% 140.54% 113.51% 114.41% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers