Highlights

[LUXCHEM] YoY 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 -     25.86%    YoY -     39.37%
Quarter Report


View:


Show?  YoY % Horiz. %

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 188,234 179,358 169,169 159,440 122,283 112,019 127,329 6.73%
  YoY % 4.95% 6.02% 6.10% 30.39% 9.16% -12.02% -
  Horiz. % 147.83% 140.86% 132.86% 125.22% 96.04% 87.98% 100.00%
PBT 12,329 13,435 17,320 7,976 5,697 5,329 7,655 8.26%
  YoY % -8.23% -22.43% 117.15% 40.00% 6.91% -30.39% -
  Horiz. % 161.06% 175.51% 226.26% 104.19% 74.42% 69.61% 100.00%
Tax -3,222 -3,405 -4,448 -2,054 -1,592 -1,341 -2,071 7.64%
  YoY % 5.37% 23.45% -116.55% -29.02% -18.72% 35.25% -
  Horiz. % 155.58% 164.41% 214.78% 99.18% 76.87% 64.75% 100.00%
NP 9,107 10,030 12,872 5,922 4,105 3,988 5,584 8.49%
  YoY % -9.20% -22.08% 117.36% 44.26% 2.93% -28.58% -
  Horiz. % 163.09% 179.62% 230.52% 106.05% 73.51% 71.42% 100.00%
NP to SH 8,989 9,956 13,004 5,972 4,285 4,029 5,584 8.25%
  YoY % -9.71% -23.44% 117.75% 39.37% 6.35% -27.85% -
  Horiz. % 160.98% 178.30% 232.88% 106.95% 76.74% 72.15% 100.00%
Tax Rate 26.13 % 25.34 % 25.68 % 25.75 % 27.94 % 25.16 % 27.05 % -0.57%
  YoY % 3.12% -1.32% -0.27% -7.84% 11.05% -6.99% -
  Horiz. % 96.60% 93.68% 94.94% 95.19% 103.29% 93.01% 100.00%
Total Cost 179,127 169,328 156,297 153,518 118,178 108,031 121,745 6.64%
  YoY % 5.79% 8.34% 1.81% 29.90% 9.39% -11.26% -
  Horiz. % 147.13% 139.08% 128.38% 126.10% 97.07% 88.74% 100.00%
Net Worth 247,789 213,729 178,640 149,625 138,937 131,237 119,471 12.92%
  YoY % 15.94% 19.64% 19.39% 7.69% 5.87% 9.85% -
  Horiz. % 207.40% 178.90% 149.53% 125.24% 116.29% 109.85% 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 - - - - - - - -
  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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,789 213,729 178,640 149,625 138,937 131,237 119,471 12.92%
  YoY % 15.94% 19.64% 19.39% 7.69% 5.87% 9.85% -
  Horiz. % 207.40% 178.90% 149.53% 125.24% 116.29% 109.85% 100.00%
NOSH 825,964 270,543 262,707 130,108 129,848 131,237 129,860 36.08%
  YoY % 205.30% 2.98% 101.91% 0.20% -1.06% 1.06% -
  Horiz. % 636.04% 208.33% 202.30% 100.19% 99.99% 101.06% 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 4.84 % 5.59 % 7.61 % 3.71 % 3.36 % 3.56 % 4.39 % 1.64%
  YoY % -13.42% -26.54% 105.12% 10.42% -5.62% -18.91% -
  Horiz. % 110.25% 127.33% 173.35% 84.51% 76.54% 81.09% 100.00%
ROE 3.63 % 4.66 % 7.28 % 3.99 % 3.08 % 3.07 % 4.67 % -4.11%
  YoY % -22.10% -35.99% 82.46% 29.55% 0.33% -34.26% -
  Horiz. % 77.73% 99.79% 155.89% 85.44% 65.95% 65.74% 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 22.79 66.30 64.39 122.54 94.17 85.36 98.05 -21.57%
  YoY % -65.63% 2.97% -47.45% 30.13% 10.32% -12.94% -
  Horiz. % 23.24% 67.62% 65.67% 124.98% 96.04% 87.06% 100.00%
EPS 1.09 3.68 4.95 4.59 3.30 3.07 4.30 -20.43%
  YoY % -70.38% -25.66% 7.84% 39.09% 7.49% -28.60% -
  Horiz. % 25.35% 85.58% 115.12% 106.74% 76.74% 71.40% 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 0.3000 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 - 875,517
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.50 20.49 19.32 18.21 13.97 12.79 14.54 6.73%
  YoY % 4.93% 6.06% 6.10% 30.35% 9.23% -12.04% -
  Horiz. % 147.87% 140.92% 132.87% 125.24% 96.08% 87.96% 100.00%
EPS 1.03 1.14 1.49 0.68 0.49 0.46 0.64 8.25%
  YoY % -9.65% -23.49% 119.12% 38.78% 6.52% -28.12% -
  Horiz. % 160.94% 178.12% 232.81% 106.25% 76.56% 71.88% 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 0.2830 0.2441 0.2040 0.1709 0.1587 0.1499 0.1365 12.91%
  YoY % 15.94% 19.66% 19.37% 7.69% 5.87% 9.82% -
  Horiz. % 207.33% 178.83% 149.45% 125.20% 116.26% 109.82% 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 3.58 2.50 2.13 1.18 1.31 1.45 0.99 23.87%
  YoY % 43.20% 17.37% 80.51% -9.92% -9.66% 46.46% -
  Horiz. % 361.62% 252.53% 215.15% 119.19% 132.32% 146.46% 100.00%
P/EPS 74.89 45.11 27.68 31.37 37.27 40.39 22.56 22.11%
  YoY % 66.02% 62.97% -11.76% -15.83% -7.72% 79.03% -
  Horiz. % 331.96% 199.96% 122.70% 139.05% 165.20% 179.03% 100.00%
EY 1.34 2.22 3.61 3.19 2.68 2.48 4.43 -18.05%
  YoY % -39.64% -38.50% 13.17% 19.03% 8.06% -44.02% -
  Horiz. % 30.25% 50.11% 81.49% 72.01% 60.50% 55.98% 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 2.72 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 3.66 2.52 2.45 1.46 1.43 1.49 1.04 23.31%
  YoY % 45.24% 2.86% 67.81% 2.10% -4.03% 43.27% -
  Horiz. % 351.92% 242.31% 235.58% 140.38% 137.50% 143.27% 100.00%
P/EPS 76.72 45.38 31.92 39.00 40.91 41.37 23.72 21.59%
  YoY % 69.06% 42.17% -18.15% -4.67% -1.11% 74.41% -
  Horiz. % 323.44% 191.32% 134.57% 164.42% 172.47% 174.41% 100.00%
EY 1.30 2.20 3.13 2.56 2.44 2.42 4.22 -17.80%
  YoY % -40.91% -29.71% 22.27% 4.92% 0.83% -42.65% -
  Horiz. % 30.81% 52.13% 74.17% 60.66% 57.82% 57.35% 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 2.78 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  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers