Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     42.66%    YoY -     -10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 701,549 686,754 603,522 524,937 496,877 498,933 399,823 9.81%
  YoY % 2.15% 13.79% 14.97% 5.65% -0.41% 24.79% -
  Horiz. % 175.46% 171.76% 150.95% 131.29% 124.27% 124.79% 100.00%
PBT 59,078 54,397 29,578 26,170 29,367 30,217 28,046 13.21%
  YoY % 8.61% 83.91% 13.02% -10.89% -2.81% 7.74% -
  Horiz. % 210.65% 193.96% 105.46% 93.31% 104.71% 107.74% 100.00%
Tax -15,392 -14,802 -7,747 -6,776 -7,416 -7,526 -7,563 12.56%
  YoY % -3.99% -91.07% -14.33% 8.63% 1.46% 0.49% -
  Horiz. % 203.52% 195.72% 102.43% 89.59% 98.06% 99.51% 100.00%
NP 43,686 39,595 21,831 19,394 21,951 22,691 20,483 13.44%
  YoY % 10.33% 81.37% 12.57% -11.65% -3.26% 10.78% -
  Horiz. % 213.28% 193.31% 106.58% 94.68% 107.17% 110.78% 100.00%
NP to SH 43,499 39,735 21,961 19,648 22,041 22,708 20,483 13.36%
  YoY % 9.47% 80.93% 11.77% -10.86% -2.94% 10.86% -
  Horiz. % 212.37% 193.99% 107.22% 95.92% 107.61% 110.86% 100.00%
Tax Rate 26.05 % 27.21 % 26.19 % 25.89 % 25.25 % 24.91 % 26.97 % -0.58%
  YoY % -4.26% 3.89% 1.16% 2.53% 1.36% -7.64% -
  Horiz. % 96.59% 100.89% 97.11% 96.00% 93.62% 92.36% 100.00%
Total Cost 657,863 647,159 581,691 505,543 474,926 476,242 379,340 9.60%
  YoY % 1.65% 11.25% 15.06% 6.45% -0.28% 25.54% -
  Horiz. % 173.42% 170.60% 153.34% 133.27% 125.20% 125.54% 100.00%
Net Worth 76,042 191,822 156,063 144,321 137,022 125,803 113,072 -6.39%
  YoY % -60.36% 22.91% 8.14% 5.33% 8.92% 11.26% -
  Horiz. % 67.25% 169.65% 138.02% 127.64% 121.18% 111.26% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,010 17,080 15,606 10,401 11,092 11,672 10,397 10.57%
  YoY % 11.30% 9.44% 50.04% -6.23% -4.97% 12.26% -
  Horiz. % 182.84% 164.27% 150.10% 100.04% 106.68% 112.26% 100.00%
Div Payout % 43.70 % 42.98 % 71.06 % 52.94 % 50.33 % 51.40 % 50.76 % -2.46%
  YoY % 1.68% -39.52% 34.23% 5.19% -2.08% 1.26% -
  Horiz. % 86.09% 84.67% 139.99% 104.29% 99.15% 101.26% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 76,042 191,822 156,063 144,321 137,022 125,803 113,072 -6.39%
  YoY % -60.36% 22.91% 8.14% 5.33% 8.92% 11.26% -
  Horiz. % 67.25% 169.65% 138.02% 127.64% 121.18% 111.26% 100.00%
NOSH 271,579 262,769 260,106 130,019 130,497 129,694 129,968 13.06%
  YoY % 3.35% 1.02% 100.05% -0.37% 0.62% -0.21% -
  Horiz. % 208.96% 202.18% 200.13% 100.04% 100.41% 99.79% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 5.12 % 3.32%
  YoY % 7.97% 59.39% -1.90% -16.52% -2.86% -11.13% -
  Horiz. % 121.68% 112.70% 70.70% 72.07% 86.33% 88.87% 100.00%
ROE 57.20 % 20.71 % 14.07 % 13.61 % 16.09 % 18.05 % 18.11 % 21.11%
  YoY % 176.20% 47.19% 3.38% -15.41% -10.86% -0.33% -
  Horiz. % 315.85% 114.36% 77.69% 75.15% 88.85% 99.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.32 261.35 232.03 403.74 380.76 384.70 307.63 -2.87%
  YoY % -1.16% 12.64% -42.53% 6.04% -1.02% 25.05% -
  Horiz. % 83.97% 84.96% 75.43% 131.24% 123.77% 125.05% 100.00%
EPS 5.34 15.12 8.45 7.56 16.89 17.45 15.76 -16.49%
  YoY % -64.68% 78.93% 11.77% -55.24% -3.21% 10.72% -
  Horiz. % 33.88% 95.94% 53.62% 47.97% 107.17% 110.72% 100.00%
DPS 7.00 6.50 6.00 8.00 8.50 9.00 8.00 -2.20%
  YoY % 7.69% 8.33% -25.00% -5.88% -5.56% 12.50% -
  Horiz. % 87.50% 81.25% 75.00% 100.00% 106.25% 112.50% 100.00%
NAPS 0.2800 0.7300 0.6000 1.1100 1.0500 0.9700 0.8700 -17.20%
  YoY % -61.64% 21.67% -45.95% 5.71% 8.25% 11.49% -
  Horiz. % 32.18% 83.91% 68.97% 127.59% 120.69% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.31 76.66 67.37 58.60 55.47 55.70 44.63 9.81%
  YoY % 2.15% 13.79% 14.97% 5.64% -0.41% 24.80% -
  Horiz. % 175.46% 171.77% 150.95% 131.30% 124.29% 124.80% 100.00%
EPS 4.86 4.44 2.45 2.19 2.46 2.53 2.29 13.35%
  YoY % 9.46% 81.22% 11.87% -10.98% -2.77% 10.48% -
  Horiz. % 212.23% 193.89% 106.99% 95.63% 107.42% 110.48% 100.00%
DPS 2.12 1.91 1.74 1.16 1.24 1.30 1.16 10.56%
  YoY % 10.99% 9.77% 50.00% -6.45% -4.62% 12.07% -
  Horiz. % 182.76% 164.66% 150.00% 100.00% 106.90% 112.07% 100.00%
NAPS 0.0849 0.2141 0.1742 0.1611 0.1530 0.1404 0.1262 -6.39%
  YoY % -60.35% 22.90% 8.13% 5.29% 8.97% 11.25% -
  Horiz. % 67.27% 169.65% 138.03% 127.65% 121.24% 111.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4700 1.6600 0.8200 1.2900 1.2500 1.0100 1.0500 -
P/RPS 0.57 0.64 0.35 0.32 0.33 0.26 0.34 8.98%
  YoY % -10.94% 82.86% 9.38% -3.03% 26.92% -23.53% -
  Horiz. % 167.65% 188.24% 102.94% 94.12% 97.06% 76.47% 100.00%
P/EPS 9.18 10.98 9.71 8.54 7.40 5.77 6.66 5.49%
  YoY % -16.39% 13.08% 13.70% 15.41% 28.25% -13.36% -
  Horiz. % 137.84% 164.86% 145.80% 128.23% 111.11% 86.64% 100.00%
EY 10.90 9.11 10.30 11.71 13.51 17.34 15.01 -5.19%
  YoY % 19.65% -11.55% -12.04% -13.32% -22.09% 15.52% -
  Horiz. % 72.62% 60.69% 68.62% 78.01% 90.01% 115.52% 100.00%
DY 4.76 3.92 7.32 6.20 6.80 8.91 7.62 -7.54%
  YoY % 21.43% -46.45% 18.06% -8.82% -23.68% 16.93% -
  Horiz. % 62.47% 51.44% 96.06% 81.36% 89.24% 116.93% 100.00%
P/NAPS 5.25 2.27 1.37 1.16 1.19 1.04 1.21 27.68%
  YoY % 131.28% 65.69% 18.10% -2.52% 14.42% -14.05% -
  Horiz. % 433.88% 187.60% 113.22% 95.87% 98.35% 85.95% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 -
Price 1.6100 1.8200 0.9050 1.4400 1.2200 1.1100 1.0900 -
P/RPS 0.62 0.70 0.39 0.36 0.32 0.29 0.35 9.99%
  YoY % -11.43% 79.49% 8.33% 12.50% 10.34% -17.14% -
  Horiz. % 177.14% 200.00% 111.43% 102.86% 91.43% 82.86% 100.00%
P/EPS 10.05 12.04 10.72 9.53 7.22 6.34 6.92 6.41%
  YoY % -16.53% 12.31% 12.49% 31.99% 13.88% -8.38% -
  Horiz. % 145.23% 173.99% 154.91% 137.72% 104.34% 91.62% 100.00%
EY 9.95 8.31 9.33 10.49 13.84 15.77 14.46 -6.03%
  YoY % 19.74% -10.93% -11.06% -24.21% -12.24% 9.06% -
  Horiz. % 68.81% 57.47% 64.52% 72.54% 95.71% 109.06% 100.00%
DY 4.35 3.57 6.63 5.56 6.97 8.11 7.34 -8.34%
  YoY % 21.85% -46.15% 19.24% -20.23% -14.06% 10.49% -
  Horiz. % 59.26% 48.64% 90.33% 75.75% 94.96% 110.49% 100.00%
P/NAPS 5.75 2.49 1.51 1.30 1.16 1.14 1.25 28.93%
  YoY % 130.92% 64.90% 16.15% 12.07% 1.75% -8.80% -
  Horiz. % 460.00% 199.20% 120.80% 104.00% 92.80% 91.20% 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.
 


 

322  349  541  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.50-0.015 
 KNM 0.38-0.02 
 EKOVEST 0.835-0.02 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 DAYA 0.01+0.005 
 PERDANA 0.4550.00 
 HSI-C7K 0.35+0.015 
 PTRANS 0.26+0.015 
 AT 0.0750.00 
Partners & Brokers