Highlights

[LUXCHEM] YoY 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 -     -13.94%    YoY -     6.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 179,358 169,169 159,440 122,283 112,019 127,329 100,578 10.11%
  YoY % 6.02% 6.10% 30.39% 9.16% -12.02% 26.60% -
  Horiz. % 178.33% 168.20% 158.52% 121.58% 111.38% 126.60% 100.00%
PBT 13,435 17,320 7,976 5,697 5,329 7,655 6,475 12.92%
  YoY % -22.43% 117.15% 40.00% 6.91% -30.39% 18.22% -
  Horiz. % 207.49% 267.49% 123.18% 87.98% 82.30% 118.22% 100.00%
Tax -3,405 -4,448 -2,054 -1,592 -1,341 -2,071 -1,678 12.51%
  YoY % 23.45% -116.55% -29.02% -18.72% 35.25% -23.42% -
  Horiz. % 202.92% 265.08% 122.41% 94.87% 79.92% 123.42% 100.00%
NP 10,030 12,872 5,922 4,105 3,988 5,584 4,797 13.07%
  YoY % -22.08% 117.36% 44.26% 2.93% -28.58% 16.41% -
  Horiz. % 209.09% 268.33% 123.45% 85.57% 83.14% 116.41% 100.00%
NP to SH 9,956 13,004 5,972 4,285 4,029 5,584 4,797 12.93%
  YoY % -23.44% 117.75% 39.37% 6.35% -27.85% 16.41% -
  Horiz. % 207.55% 271.09% 124.49% 89.33% 83.99% 116.41% 100.00%
Tax Rate 25.34 % 25.68 % 25.75 % 27.94 % 25.16 % 27.05 % 25.92 % -0.38%
  YoY % -1.32% -0.27% -7.84% 11.05% -6.99% 4.36% -
  Horiz. % 97.76% 99.07% 99.34% 107.79% 97.07% 104.36% 100.00%
Total Cost 169,328 156,297 153,518 118,178 108,031 121,745 95,781 9.95%
  YoY % 8.34% 1.81% 29.90% 9.39% -11.26% 27.11% -
  Horiz. % 176.79% 163.18% 160.28% 123.38% 112.79% 127.11% 100.00%
Net Worth 213,729 178,640 149,625 138,937 131,237 119,471 107,899 12.05%
  YoY % 19.64% 19.39% 7.69% 5.87% 9.85% 10.72% -
  Horiz. % 198.08% 165.56% 138.67% 128.77% 121.63% 110.72% 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 - - - - - - - -
  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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 213,729 178,640 149,625 138,937 131,237 119,471 107,899 12.05%
  YoY % 19.64% 19.39% 7.69% 5.87% 9.85% 10.72% -
  Horiz. % 198.08% 165.56% 138.67% 128.77% 121.63% 110.72% 100.00%
NOSH 270,543 262,707 130,108 129,848 131,237 129,860 129,999 12.98%
  YoY % 2.98% 101.91% 0.20% -1.06% 1.06% -0.11% -
  Horiz. % 208.11% 202.08% 100.08% 99.88% 100.95% 99.89% 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 5.59 % 7.61 % 3.71 % 3.36 % 3.56 % 4.39 % 4.77 % 2.68%
  YoY % -26.54% 105.12% 10.42% -5.62% -18.91% -7.97% -
  Horiz. % 117.19% 159.54% 77.78% 70.44% 74.63% 92.03% 100.00%
ROE 4.66 % 7.28 % 3.99 % 3.08 % 3.07 % 4.67 % 4.45 % 0.77%
  YoY % -35.99% 82.46% 29.55% 0.33% -34.26% 4.94% -
  Horiz. % 104.72% 163.60% 89.66% 69.21% 68.99% 104.94% 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 66.30 64.39 122.54 94.17 85.36 98.05 77.37 -2.54%
  YoY % 2.97% -47.45% 30.13% 10.32% -12.94% 26.73% -
  Horiz. % 85.69% 83.22% 158.38% 121.71% 110.33% 126.73% 100.00%
EPS 3.68 4.95 4.59 3.30 3.07 4.30 3.69 -0.05%
  YoY % -25.66% 7.84% 39.09% 7.49% -28.60% 16.53% -
  Horiz. % 99.73% 134.15% 124.39% 89.43% 83.20% 116.53% 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 0.7900 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 - 894,412
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.05 18.91 17.83 13.67 12.52 14.24 11.25 10.10%
  YoY % 6.03% 6.06% 30.43% 9.19% -12.08% 26.58% -
  Horiz. % 178.22% 168.09% 158.49% 121.51% 111.29% 126.58% 100.00%
EPS 1.11 1.45 0.67 0.48 0.45 0.62 0.54 12.75%
  YoY % -23.45% 116.42% 39.58% 6.67% -27.42% 14.81% -
  Horiz. % 205.56% 268.52% 124.07% 88.89% 83.33% 114.81% 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 0.2390 0.1997 0.1673 0.1553 0.1467 0.1336 0.1206 12.06%
  YoY % 19.68% 19.37% 7.73% 5.86% 9.81% 10.78% -
  Horiz. % 198.18% 165.59% 138.72% 128.77% 121.64% 110.78% 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 2.50 2.13 1.18 1.31 1.45 0.99 1.37 10.53%
  YoY % 17.37% 80.51% -9.92% -9.66% 46.46% -27.74% -
  Horiz. % 182.48% 155.47% 86.13% 95.62% 105.84% 72.26% 100.00%
P/EPS 45.11 27.68 31.37 37.27 40.39 22.56 28.73 7.80%
  YoY % 62.97% -11.76% -15.83% -7.72% 79.03% -21.48% -
  Horiz. % 157.01% 96.35% 109.19% 129.73% 140.58% 78.52% 100.00%
EY 2.22 3.61 3.19 2.68 2.48 4.43 3.48 -7.21%
  YoY % -38.50% 13.17% 19.03% 8.06% -44.02% 27.30% -
  Horiz. % 63.79% 103.74% 91.67% 77.01% 71.26% 127.30% 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 2.10 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 2.52 2.45 1.46 1.43 1.49 1.04 1.40 10.28%
  YoY % 2.86% 67.81% 2.10% -4.03% 43.27% -25.71% -
  Horiz. % 180.00% 175.00% 104.29% 102.14% 106.43% 74.29% 100.00%
P/EPS 45.38 31.92 39.00 40.91 41.37 23.72 29.27 7.57%
  YoY % 42.17% -18.15% -4.67% -1.11% 74.41% -18.96% -
  Horiz. % 155.04% 109.05% 133.24% 139.77% 141.34% 81.04% 100.00%
EY 2.20 3.13 2.56 2.44 2.42 4.22 3.42 -7.08%
  YoY % -29.71% 22.27% 4.92% 0.83% -42.65% 23.39% -
  Horiz. % 64.33% 91.52% 74.85% 71.35% 70.76% 123.39% 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 2.11 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers