Highlights

[LUXCHEM] YoY Quarter Result on 2015-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     531.83%    YoY -     106.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 198,911 203,114 175,849 161,034 153,497 132,932 133,957 6.81%
  YoY % -2.07% 15.50% 9.20% 4.91% 15.47% -0.77% -
  Horiz. % 148.49% 151.63% 131.27% 120.21% 114.59% 99.23% 100.00%
PBT 12,856 11,709 17,435 13,191 6,324 6,554 7,586 9.19%
  YoY % 9.80% -32.84% 32.17% 108.59% -3.51% -13.60% -
  Horiz. % 169.47% 154.35% 229.83% 173.89% 83.36% 86.40% 100.00%
Tax -3,338 -2,921 -4,268 -3,382 -1,631 -1,600 -1,925 9.60%
  YoY % -14.28% 31.56% -26.20% -107.36% -1.94% 16.88% -
  Horiz. % 173.40% 151.74% 221.71% 175.69% 84.73% 83.12% 100.00%
NP 9,518 8,788 13,167 9,809 4,693 4,954 5,661 9.04%
  YoY % 8.31% -33.26% 34.23% 109.01% -5.27% -12.49% -
  Horiz. % 168.13% 155.24% 232.59% 173.27% 82.90% 87.51% 100.00%
NP to SH 9,745 8,657 13,032 9,806 4,745 4,979 5,674 9.43%
  YoY % 12.57% -33.57% 32.90% 106.66% -4.70% -12.25% -
  Horiz. % 171.75% 152.57% 229.68% 172.82% 83.63% 87.75% 100.00%
Tax Rate 25.96 % 24.95 % 24.48 % 25.64 % 25.79 % 24.41 % 25.38 % 0.38%
  YoY % 4.05% 1.92% -4.52% -0.58% 5.65% -3.82% -
  Horiz. % 102.29% 98.31% 96.45% 101.02% 101.62% 96.18% 100.00%
Total Cost 189,393 194,326 162,682 151,225 148,804 127,978 128,296 6.70%
  YoY % -2.54% 19.45% 7.58% 1.63% 16.27% -0.25% -
  Horiz. % 147.62% 151.47% 126.80% 117.87% 115.98% 99.75% 100.00%
Net Worth 272,178 246,946 206,474 169,970 148,199 139,100 130,436 13.04%
  YoY % 10.22% 19.60% 21.48% 14.69% 6.54% 6.64% -
  Horiz. % 208.67% 189.32% 158.29% 130.31% 113.62% 106.64% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,505 6,936 6,703 5,229 3,899 3,900 3,913 13.81%
  YoY % 22.62% 3.48% 28.18% 34.10% -0.00% -0.33% -
  Horiz. % 217.36% 177.27% 171.31% 133.65% 99.67% 99.67% 100.00%
Div Payout % 87.28 % 80.13 % 51.44 % 53.33 % 82.19 % 78.33 % 68.97 % 4.00%
  YoY % 8.92% 55.77% -3.54% -35.11% 4.93% 13.57% -
  Horiz. % 126.55% 116.18% 74.58% 77.32% 119.17% 113.57% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 272,178 246,946 206,474 169,970 148,199 139,100 130,436 13.04%
  YoY % 10.22% 19.60% 21.48% 14.69% 6.54% 6.64% -
  Horiz. % 208.67% 189.32% 158.29% 130.31% 113.62% 106.64% 100.00%
NOSH 850,558 277,467 268,148 261,493 129,999 130,000 130,436 36.66%
  YoY % 206.54% 3.48% 2.54% 101.15% -0.00% -0.33% -
  Horiz. % 652.08% 212.72% 205.58% 200.48% 99.67% 99.67% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.79 % 4.33 % 7.49 % 6.09 % 3.06 % 3.73 % 4.23 % 2.09%
  YoY % 10.62% -42.19% 22.99% 99.02% -17.96% -11.82% -
  Horiz. % 113.24% 102.36% 177.07% 143.97% 72.34% 88.18% 100.00%
ROE 3.58 % 3.51 % 6.31 % 5.77 % 3.20 % 3.58 % 4.35 % -3.19%
  YoY % 1.99% -44.37% 9.36% 80.31% -10.61% -17.70% -
  Horiz. % 82.30% 80.69% 145.06% 132.64% 73.56% 82.30% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.39 73.20 65.58 61.58 118.07 102.26 102.70 -21.84%
  YoY % -68.05% 11.62% 6.50% -47.84% 15.46% -0.43% -
  Horiz. % 22.78% 71.28% 63.86% 59.96% 114.97% 99.57% 100.00%
EPS 1.15 3.12 4.86 3.75 3.65 3.83 4.35 -19.88%
  YoY % -63.14% -35.80% 29.60% 2.74% -4.70% -11.95% -
  Horiz. % 26.44% 71.72% 111.72% 86.21% 83.91% 88.05% 100.00%
DPS 1.00 2.50 2.50 2.00 3.00 3.00 3.00 -16.72%
  YoY % -60.00% 0.00% 25.00% -33.33% 0.00% 0.00% -
  Horiz. % 33.33% 83.33% 83.33% 66.67% 100.00% 100.00% 100.00%
NAPS 0.3200 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 -17.29%
  YoY % -64.04% 15.58% 18.46% -42.98% 6.54% 7.00% -
  Horiz. % 32.00% 89.00% 77.00% 65.00% 114.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.72 23.20 20.09 18.39 17.53 15.18 15.30 6.81%
  YoY % -2.07% 15.48% 9.24% 4.91% 15.48% -0.78% -
  Horiz. % 148.50% 151.63% 131.31% 120.20% 114.58% 99.22% 100.00%
EPS 1.11 0.99 1.49 1.12 0.54 0.57 0.65 9.32%
  YoY % 12.12% -33.56% 33.04% 107.41% -5.26% -12.31% -
  Horiz. % 170.77% 152.31% 229.23% 172.31% 83.08% 87.69% 100.00%
DPS 0.97 0.79 0.77 0.60 0.45 0.45 0.45 13.65%
  YoY % 22.78% 2.60% 28.33% 33.33% 0.00% 0.00% -
  Horiz. % 215.56% 175.56% 171.11% 133.33% 100.00% 100.00% 100.00%
NAPS 0.3109 0.2821 0.2358 0.1941 0.1693 0.1589 0.1490 13.04%
  YoY % 10.21% 19.64% 21.48% 14.65% 6.55% 6.64% -
  Horiz. % 208.66% 189.33% 158.26% 130.27% 113.62% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6250 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 -
P/RPS 2.67 2.86 2.23 1.62 1.21 1.20 1.15 15.06%
  YoY % -6.64% 28.25% 37.65% 33.88% 0.83% 4.35% -
  Horiz. % 232.17% 248.70% 193.91% 140.87% 105.22% 104.35% 100.00%
P/EPS 54.55 66.99 30.04 26.67 39.18 32.11 27.13 12.34%
  YoY % -18.57% 123.00% 12.64% -31.93% 22.02% 18.36% -
  Horiz. % 201.07% 246.92% 110.73% 98.30% 144.42% 118.36% 100.00%
EY 1.83 1.49 3.33 3.75 2.55 3.11 3.69 -11.03%
  YoY % 22.82% -55.26% -11.20% 47.06% -18.01% -15.72% -
  Horiz. % 49.59% 40.38% 90.24% 101.63% 69.11% 84.28% 100.00%
DY 1.60 1.20 1.71 2.00 2.10 2.44 2.54 -7.41%
  YoY % 33.33% -29.82% -14.50% -4.76% -13.93% -3.94% -
  Horiz. % 62.99% 47.24% 67.32% 78.74% 82.68% 96.06% 100.00%
P/NAPS 1.95 2.35 1.90 1.54 1.25 1.15 1.18 8.73%
  YoY % -17.02% 23.68% 23.38% 23.20% 8.70% -2.54% -
  Horiz. % 165.25% 199.15% 161.02% 130.51% 105.93% 97.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 -
Price 0.6900 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 -
P/RPS 2.95 2.86 2.32 1.67 1.26 1.24 1.29 14.77%
  YoY % 3.15% 23.28% 38.92% 32.54% 1.61% -3.88% -
  Horiz. % 228.68% 221.71% 179.84% 129.46% 97.67% 96.12% 100.00%
P/EPS 60.22 66.99 31.28 27.47 40.82 33.16 30.34 12.10%
  YoY % -10.11% 114.16% 13.87% -32.70% 23.10% 9.29% -
  Horiz. % 198.48% 220.80% 103.10% 90.54% 134.54% 109.29% 100.00%
EY 1.66 1.49 3.20 3.64 2.45 3.02 3.30 -10.82%
  YoY % 11.41% -53.44% -12.09% 48.57% -18.87% -8.48% -
  Horiz. % 50.30% 45.15% 96.97% 110.30% 74.24% 91.52% 100.00%
DY 1.45 1.20 1.64 1.94 2.01 2.36 2.27 -7.19%
  YoY % 20.83% -26.83% -15.46% -3.48% -14.83% 3.96% -
  Horiz. % 63.88% 52.86% 72.25% 85.46% 88.55% 103.96% 100.00%
P/NAPS 2.16 2.35 1.97 1.58 1.31 1.19 1.32 8.55%
  YoY % -8.09% 19.29% 24.68% 20.61% 10.08% -9.85% -
  Horiz. % 163.64% 178.03% 149.24% 119.70% 99.24% 90.15% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers