Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -74.77%    YoY -     9.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 218,132 159,970 172,540 143,464 140,859 129,067 107,401 12.52%
  YoY % 36.36% -7.29% 20.27% 1.85% 9.14% 20.17% -
  Horiz. % 203.10% 148.95% 160.65% 133.58% 131.15% 120.17% 100.00%
PBT 18,393 9,571 4,876 6,665 6,053 8,508 7,779 15.41%
  YoY % 92.17% 96.29% -26.84% 10.11% -28.86% 9.37% -
  Horiz. % 236.44% 123.04% 62.68% 85.68% 77.81% 109.37% 100.00%
Tax -4,611 -2,500 -3,370 -1,626 -1,529 -2,153 -1,964 15.27%
  YoY % -84.44% 25.82% -107.26% -6.34% 28.98% -9.62% -
  Horiz. % 234.78% 127.29% 171.59% 82.79% 77.85% 109.62% 100.00%
NP 13,782 7,071 1,506 5,039 4,524 6,355 5,815 15.45%
  YoY % 94.91% 369.52% -70.11% 11.38% -28.81% 9.29% -
  Horiz. % 237.01% 121.60% 25.90% 86.66% 77.80% 109.29% 100.00%
NP to SH 13,609 7,002 1,552 4,958 4,510 6,353 5,815 15.21%
  YoY % 94.36% 351.16% -68.70% 9.93% -29.01% 9.25% -
  Horiz. % 234.03% 120.41% 26.69% 85.26% 77.56% 109.25% 100.00%
Tax Rate 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % -0.12%
  YoY % -4.02% -62.21% 183.24% -3.40% -0.20% 0.24% -
  Horiz. % 99.29% 103.45% 273.70% 96.63% 100.04% 100.24% 100.00%
Total Cost 204,350 152,899 171,034 138,425 136,335 122,712 101,586 12.34%
  YoY % 33.65% -10.60% 23.56% 1.53% 11.10% 20.80% -
  Horiz. % 201.16% 150.51% 168.36% 136.26% 134.21% 120.80% 100.00%
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
NOSH 275,485 265,227 258,666 130,131 129,971 129,918 130,089 13.31%
  YoY % 3.87% 2.54% 98.77% 0.12% 0.04% -0.13% -
  Horiz. % 211.77% 203.88% 198.84% 100.03% 99.91% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 2.62%
  YoY % 42.99% 408.05% -75.21% 9.35% -34.76% -9.06% -
  Horiz. % 116.82% 81.70% 16.08% 64.88% 59.33% 90.94% 100.00%
ROE 5.55 % 3.52 % 0.94 % 3.31 % 3.21 % 4.79 % 4.86 % 2.24%
  YoY % 57.67% 274.47% -71.60% 3.12% -32.99% -1.44% -
  Horiz. % 114.20% 72.43% 19.34% 68.11% 66.05% 98.56% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 79.18 60.31 66.70 110.25 108.38 99.34 82.56 -0.69%
  YoY % 31.29% -9.58% -39.50% 1.73% 9.10% 20.32% -
  Horiz. % 95.91% 73.05% 80.79% 133.54% 131.27% 120.32% 100.00%
EPS 4.94 2.64 0.60 3.81 3.47 4.89 4.47 1.68%
  YoY % 87.12% 340.00% -84.25% 9.80% -29.04% 9.40% -
  Horiz. % 110.51% 59.06% 13.42% 85.23% 77.63% 109.40% 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 0.8900 0.7500 0.6400 1.1500 1.0800 1.0200 0.9200 -0.55%
  YoY % 18.67% 17.19% -44.35% 6.48% 5.88% 10.87% -
  Horiz. % 96.74% 81.52% 69.57% 125.00% 117.39% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.35 17.86 19.26 16.02 15.72 14.41 11.99 12.52%
  YoY % 36.34% -7.27% 20.22% 1.91% 9.09% 20.18% -
  Horiz. % 203.09% 148.96% 160.63% 133.61% 131.11% 120.18% 100.00%
EPS 1.52 0.78 0.17 0.55 0.50 0.71 0.65 15.19%
  YoY % 94.87% 358.82% -69.09% 10.00% -29.58% 9.23% -
  Horiz. % 233.85% 120.00% 26.15% 84.62% 76.92% 109.23% 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 0.2737 0.2221 0.1848 0.1671 0.1567 0.1479 0.1336 12.68%
  YoY % 23.23% 20.18% 10.59% 6.64% 5.95% 10.70% -
  Horiz. % 204.87% 166.24% 138.32% 125.07% 117.29% 110.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 1.0900 -
P/RPS 2.00 2.85 1.45 1.31 1.18 1.12 1.32 7.16%
  YoY % -29.82% 96.55% 10.69% 11.02% 5.36% -15.15% -
  Horiz. % 151.52% 215.91% 109.85% 99.24% 89.39% 84.85% 100.00%
P/EPS 31.98 65.15 161.67 37.80 36.89 22.70 24.38 4.62%
  YoY % -50.91% -59.70% 327.70% 2.47% 62.51% -6.89% -
  Horiz. % 131.17% 267.23% 663.13% 155.05% 151.31% 93.11% 100.00%
EY 3.13 1.53 0.62 2.65 2.71 4.41 4.10 -4.40%
  YoY % 104.58% 146.77% -76.60% -2.21% -38.55% 7.56% -
  Horiz. % 76.34% 37.32% 15.12% 64.63% 66.10% 107.56% 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 1.78 2.29 1.52 1.25 1.19 1.09 1.18 7.09%
  YoY % -22.27% 50.66% 21.60% 5.04% 9.17% -7.63% -
  Horiz. % 150.85% 194.07% 128.81% 105.93% 100.85% 92.37% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 -
Price 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 1.1100 -
P/RPS 2.26 2.84 1.78 1.29 1.17 1.15 1.34 9.09%
  YoY % -20.42% 59.55% 37.98% 10.26% 1.74% -14.18% -
  Horiz. % 168.66% 211.94% 132.84% 96.27% 87.31% 85.82% 100.00%
P/EPS 36.23 64.77 198.33 37.27 36.60 23.31 24.83 6.49%
  YoY % -44.06% -67.34% 432.14% 1.83% 57.01% -6.12% -
  Horiz. % 145.91% 260.85% 798.75% 150.10% 147.40% 93.88% 100.00%
EY 2.76 1.54 0.50 2.68 2.73 4.29 4.03 -6.11%
  YoY % 79.22% 208.00% -81.34% -1.83% -36.36% 6.45% -
  Horiz. % 68.49% 38.21% 12.41% 66.50% 67.74% 106.45% 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 2.01 2.28 1.86 1.23 1.18 1.12 1.21 8.82%
  YoY % -11.84% 22.58% 51.22% 4.24% 5.36% -7.44% -
  Horiz. % 166.12% 188.43% 153.72% 101.65% 97.52% 92.56% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS