Highlights

[LUXCHEM] YoY 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 -     37.08%    YoY -     -1.84%
Quarter Report


View:


Show?  YoY % Horiz. %

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 186,373 184,011 147,122 128,862 121,834 130,944 109,206 9.31%
  YoY % 1.28% 25.07% 14.17% 5.77% -6.96% 19.91% -
  Horiz. % 170.66% 168.50% 134.72% 118.00% 111.56% 119.91% 100.00%
PBT 18,638 19,009 8,613 7,866 7,944 6,815 8,124 14.83%
  YoY % -1.95% 120.70% 9.50% -0.98% 16.57% -16.11% -
  Horiz. % 229.42% 233.99% 106.02% 96.82% 97.78% 83.89% 100.00%
Tax -5,221 -3,601 -2,437 -2,055 -1,997 -1,487 -2,464 13.32%
  YoY % -44.99% -47.76% -18.59% -2.90% -34.30% 39.65% -
  Horiz. % 211.89% 146.14% 98.90% 83.40% 81.05% 60.35% 100.00%
NP 13,417 15,408 6,176 5,811 5,947 5,328 5,660 15.46%
  YoY % -12.92% 149.48% 6.28% -2.29% 11.62% -5.87% -
  Horiz. % 237.05% 272.23% 109.12% 102.67% 105.07% 94.13% 100.00%
NP to SH 13,509 15,373 6,287 5,874 5,984 5,345 5,660 15.59%
  YoY % -12.13% 144.52% 7.03% -1.84% 11.96% -5.57% -
  Horiz. % 238.67% 271.61% 111.08% 103.78% 105.72% 94.43% 100.00%
Tax Rate 28.01 % 18.94 % 28.29 % 26.13 % 25.14 % 21.82 % 30.33 % -1.32%
  YoY % 47.89% -33.05% 8.27% 3.94% 15.22% -28.06% -
  Horiz. % 92.35% 62.45% 93.27% 86.15% 82.89% 71.94% 100.00%
Total Cost 172,956 168,603 140,946 123,051 115,887 125,616 103,546 8.92%
  YoY % 2.58% 19.62% 14.54% 6.18% -7.75% 21.31% -
  Horiz. % 167.03% 162.83% 136.12% 118.84% 111.92% 121.31% 100.00%
Net Worth 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.42%
  YoY % -60.37% 23.17% 19.84% -5.49% 8.67% 11.76% -
  Horiz. % 67.14% 169.42% 137.55% 114.78% 121.46% 111.76% 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 12,214 11,822 7,785 6,496 7,201 7,825 6,505 11.06%
  YoY % 3.32% 51.85% 19.84% -9.79% -7.97% 20.29% -
  Horiz. % 187.74% 181.72% 119.67% 99.86% 110.70% 120.29% 100.00%
Div Payout % 90.41 % 76.90 % 123.83 % 110.60 % 120.35 % 146.41 % 114.94 % -3.92%
  YoY % 17.57% -37.90% 11.96% -8.10% -17.80% 27.38% -
  Horiz. % 78.66% 66.90% 107.73% 96.22% 104.71% 127.38% 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 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.42%
  YoY % -60.37% 23.17% 19.84% -5.49% 8.67% 11.76% -
  Horiz. % 67.14% 169.42% 137.55% 114.78% 121.46% 111.76% 100.00%
NOSH 271,425 262,712 259,512 129,934 130,940 130,428 130,114 13.02%
  YoY % 3.32% 1.23% 99.73% -0.77% 0.39% 0.24% -
  Horiz. % 208.60% 201.91% 199.45% 99.86% 100.63% 100.24% 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 7.20 % 8.37 % 4.20 % 4.51 % 4.88 % 4.07 % 5.18 % 5.64%
  YoY % -13.98% 99.29% -6.87% -7.58% 19.90% -21.43% -
  Horiz. % 139.00% 161.58% 81.08% 87.07% 94.21% 78.57% 100.00%
ROE 17.78 % 8.02 % 4.04 % 4.52 % 4.35 % 4.22 % 5.00 % 23.52%
  YoY % 121.70% 98.51% -10.62% 3.91% 3.08% -15.60% -
  Horiz. % 355.60% 160.40% 80.80% 90.40% 87.00% 84.40% 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 68.66 70.04 56.69 99.17 93.05 100.40 83.93 -3.29%
  YoY % -1.97% 23.55% -42.84% 6.58% -7.32% 19.62% -
  Horiz. % 81.81% 83.45% 67.54% 118.16% 110.87% 119.62% 100.00%
EPS 1.64 5.82 2.42 2.26 4.57 4.10 4.35 -14.99%
  YoY % -71.82% 140.50% 7.08% -50.55% 11.46% -5.75% -
  Horiz. % 37.70% 133.79% 55.63% 51.95% 105.06% 94.25% 100.00%
DPS 4.50 4.50 3.00 5.00 5.50 6.00 5.00 -1.74%
  YoY % 0.00% 50.00% -40.00% -9.09% -8.33% 20.00% -
  Horiz. % 90.00% 90.00% 60.00% 100.00% 110.00% 120.00% 100.00%
NAPS 0.2800 0.7300 0.6000 1.0000 1.0500 0.9700 0.8700 -17.20%
  YoY % -61.64% 21.67% -40.00% -4.76% 8.25% 11.49% -
  Horiz. % 32.18% 83.91% 68.97% 114.94% 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 20.81 20.54 16.42 14.38 13.60 14.62 12.19 9.31%
  YoY % 1.31% 25.09% 14.19% 5.74% -6.98% 19.93% -
  Horiz. % 170.71% 168.50% 134.70% 117.97% 111.57% 119.93% 100.00%
EPS 1.51 1.72 0.70 0.66 0.67 0.60 0.63 15.67%
  YoY % -12.21% 145.71% 6.06% -1.49% 11.67% -4.76% -
  Horiz. % 239.68% 273.02% 111.11% 104.76% 106.35% 95.24% 100.00%
DPS 1.36 1.32 0.87 0.73 0.80 0.87 0.73 10.92%
  YoY % 3.03% 51.72% 19.18% -8.75% -8.05% 19.18% -
  Horiz. % 186.30% 180.82% 119.18% 100.00% 109.59% 119.18% 100.00%
NAPS 0.0848 0.2141 0.1738 0.1450 0.1535 0.1412 0.1264 -6.43%
  YoY % -60.39% 23.19% 19.86% -5.54% 8.71% 11.71% -
  Horiz. % 67.09% 169.38% 137.50% 114.72% 121.44% 111.71% 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 2.14 2.37 1.45 1.30 1.34 1.01 1.25 9.37%
  YoY % -9.70% 63.45% 11.54% -2.99% 32.67% -19.20% -
  Horiz. % 171.20% 189.60% 116.00% 104.00% 107.20% 80.80% 100.00%
P/EPS 29.54 28.37 33.85 28.54 27.35 24.65 24.14 3.42%
  YoY % 4.12% -16.19% 18.61% 4.35% 10.95% 2.11% -
  Horiz. % 122.37% 117.52% 140.22% 118.23% 113.30% 102.11% 100.00%
EY 3.39 3.53 2.95 3.50 3.66 4.06 4.14 -3.27%
  YoY % -3.97% 19.66% -15.71% -4.37% -9.85% -1.93% -
  Horiz. % 81.88% 85.27% 71.26% 84.54% 88.41% 98.07% 100.00%
DY 3.06 2.71 3.66 3.88 4.40 5.94 4.76 -7.09%
  YoY % 12.92% -25.96% -5.67% -11.82% -25.93% 24.79% -
  Horiz. % 64.29% 56.93% 76.89% 81.51% 92.44% 124.79% 100.00%
P/NAPS 5.25 2.27 1.37 1.29 1.19 1.04 1.21 27.68%
  YoY % 131.28% 65.69% 6.20% 8.40% 14.42% -14.05% -
  Horiz. % 433.88% 187.60% 113.22% 106.61% 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 2.34 2.60 1.60 1.45 1.31 1.11 1.30 10.28%
  YoY % -10.00% 62.50% 10.34% 10.69% 18.02% -14.62% -
  Horiz. % 180.00% 200.00% 123.08% 111.54% 100.77% 85.38% 100.00%
P/EPS 32.35 31.10 37.36 31.85 26.70 27.09 25.06 4.34%
  YoY % 4.02% -16.76% 17.30% 19.29% -1.44% 8.10% -
  Horiz. % 129.09% 124.10% 149.08% 127.09% 106.54% 108.10% 100.00%
EY 3.09 3.22 2.68 3.14 3.75 3.69 3.99 -4.17%
  YoY % -4.04% 20.15% -14.65% -16.27% 1.63% -7.52% -
  Horiz. % 77.44% 80.70% 67.17% 78.70% 93.98% 92.48% 100.00%
DY 2.80 2.47 3.31 3.47 4.51 5.41 4.59 -7.90%
  YoY % 13.36% -25.38% -4.61% -23.06% -16.64% 17.86% -
  Horiz. % 61.00% 53.81% 72.11% 75.60% 98.26% 117.86% 100.00%
P/NAPS 5.75 2.49 1.51 1.44 1.16 1.14 1.25 28.93%
  YoY % 130.92% 64.90% 4.86% 24.14% 1.75% -8.80% -
  Horiz. % 460.00% 199.20% 120.80% 115.20% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers