Highlights

[LUXCHEM] YoY Quarter Result on 2014-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.27%    YoY -     7.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 197,203 186,373 184,011 147,122 128,862 121,834 130,944 7.06%
  YoY % 5.81% 1.28% 25.07% 14.17% 5.77% -6.96% -
  Horiz. % 150.60% 142.33% 140.53% 112.35% 98.41% 93.04% 100.00%
PBT 13,344 18,638 19,009 8,613 7,866 7,944 6,815 11.84%
  YoY % -28.40% -1.95% 120.70% 9.50% -0.98% 16.57% -
  Horiz. % 195.80% 273.48% 278.93% 126.38% 115.42% 116.57% 100.00%
Tax -4,037 -5,221 -3,601 -2,437 -2,055 -1,997 -1,487 18.09%
  YoY % 22.68% -44.99% -47.76% -18.59% -2.90% -34.30% -
  Horiz. % 271.49% 351.11% 242.17% 163.89% 138.20% 134.30% 100.00%
NP 9,307 13,417 15,408 6,176 5,811 5,947 5,328 9.73%
  YoY % -30.63% -12.92% 149.48% 6.28% -2.29% 11.62% -
  Horiz. % 174.68% 251.82% 289.19% 115.92% 109.07% 111.62% 100.00%
NP to SH 9,492 13,509 15,373 6,287 5,874 5,984 5,345 10.03%
  YoY % -29.74% -12.13% 144.52% 7.03% -1.84% 11.96% -
  Horiz. % 177.59% 252.74% 287.61% 117.62% 109.90% 111.96% 100.00%
Tax Rate 30.25 % 28.01 % 18.94 % 28.29 % 26.13 % 25.14 % 21.82 % 5.59%
  YoY % 8.00% 47.89% -33.05% 8.27% 3.94% 15.22% -
  Horiz. % 138.63% 128.37% 86.80% 129.65% 119.75% 115.22% 100.00%
Total Cost 187,896 172,956 168,603 140,946 123,051 115,887 125,616 6.93%
  YoY % 8.64% 2.58% 19.62% 14.54% 6.18% -7.75% -
  Horiz. % 149.58% 137.69% 134.22% 112.20% 97.96% 92.25% 100.00%
Net Worth 255,871 75,999 191,780 155,707 129,934 137,487 126,515 12.44%
  YoY % 236.68% -60.37% 23.17% 19.84% -5.49% 8.67% -
  Horiz. % 202.25% 60.07% 151.59% 123.07% 102.70% 108.67% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 12,380 12,214 11,822 7,785 6,496 7,201 7,825 7.94%
  YoY % 1.36% 3.32% 51.85% 19.84% -9.79% -7.97% -
  Horiz. % 158.21% 156.08% 151.07% 99.48% 83.02% 92.03% 100.00%
Div Payout % 130.43 % 90.41 % 76.90 % 123.83 % 110.60 % 120.35 % 146.41 % -1.91%
  YoY % 44.27% 17.57% -37.90% 11.96% -8.10% -17.80% -
  Horiz. % 89.09% 61.75% 52.52% 84.58% 75.54% 82.20% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 255,871 75,999 191,780 155,707 129,934 137,487 126,515 12.44%
  YoY % 236.68% -60.37% 23.17% 19.84% -5.49% 8.67% -
  Horiz. % 202.25% 60.07% 151.59% 123.07% 102.70% 108.67% 100.00%
NOSH 825,391 271,425 262,712 259,512 129,934 130,940 130,428 35.96%
  YoY % 204.09% 3.32% 1.23% 99.73% -0.77% 0.39% -
  Horiz. % 632.83% 208.10% 201.42% 198.97% 99.62% 100.39% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.72 % 7.20 % 8.37 % 4.20 % 4.51 % 4.88 % 4.07 % 2.50%
  YoY % -34.44% -13.98% 99.29% -6.87% -7.58% 19.90% -
  Horiz. % 115.97% 176.90% 205.65% 103.19% 110.81% 119.90% 100.00%
ROE 3.71 % 17.78 % 8.02 % 4.04 % 4.52 % 4.35 % 4.22 % -2.12%
  YoY % -79.13% 121.70% 98.51% -10.62% 3.91% 3.08% -
  Horiz. % 87.91% 421.33% 190.05% 95.73% 107.11% 103.08% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.89 68.66 70.04 56.69 99.17 93.05 100.40 -21.26%
  YoY % -65.21% -1.97% 23.55% -42.84% 6.58% -7.32% -
  Horiz. % 23.79% 68.39% 69.76% 56.46% 98.77% 92.68% 100.00%
EPS 1.15 1.64 5.82 2.42 2.26 4.57 4.10 -19.08%
  YoY % -29.88% -71.82% 140.50% 7.08% -50.55% 11.46% -
  Horiz. % 28.05% 40.00% 141.95% 59.02% 55.12% 111.46% 100.00%
DPS 1.50 4.50 4.50 3.00 5.00 5.50 6.00 -20.61%
  YoY % -66.67% 0.00% 50.00% -40.00% -9.09% -8.33% -
  Horiz. % 25.00% 75.00% 75.00% 50.00% 83.33% 91.67% 100.00%
NAPS 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 0.9700 -17.30%
  YoY % 10.71% -61.64% 21.67% -40.00% -4.76% 8.25% -
  Horiz. % 31.96% 28.87% 75.26% 61.86% 103.09% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.05 20.84 20.57 16.45 14.41 13.62 14.64 7.06%
  YoY % 5.81% 1.31% 25.05% 14.16% 5.80% -6.97% -
  Horiz. % 150.61% 142.35% 140.51% 112.36% 98.43% 93.03% 100.00%
EPS 1.06 1.51 1.72 0.70 0.66 0.67 0.60 9.94%
  YoY % -29.80% -12.21% 145.71% 6.06% -1.49% 11.67% -
  Horiz. % 176.67% 251.67% 286.67% 116.67% 110.00% 111.67% 100.00%
DPS 1.38 1.37 1.32 0.87 0.73 0.81 0.87 7.98%
  YoY % 0.73% 3.79% 51.72% 19.18% -9.88% -6.90% -
  Horiz. % 158.62% 157.47% 151.72% 100.00% 83.91% 93.10% 100.00%
NAPS 0.2861 0.0850 0.2144 0.1741 0.1453 0.1537 0.1415 12.44%
  YoY % 236.59% -60.35% 23.15% 19.82% -5.47% 8.62% -
  Horiz. % 202.19% 60.07% 151.52% 123.04% 102.69% 108.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 1.0100 -
P/RPS 3.16 2.14 2.37 1.45 1.30 1.34 1.01 20.92%
  YoY % 47.66% -9.70% 63.45% 11.54% -2.99% 32.67% -
  Horiz. % 312.87% 211.88% 234.65% 143.56% 128.71% 132.67% 100.00%
P/EPS 65.65 29.54 28.37 33.85 28.54 27.35 24.65 17.72%
  YoY % 122.24% 4.12% -16.19% 18.61% 4.35% 10.95% -
  Horiz. % 266.33% 119.84% 115.09% 137.32% 115.78% 110.95% 100.00%
EY 1.52 3.39 3.53 2.95 3.50 3.66 4.06 -15.09%
  YoY % -55.16% -3.97% 19.66% -15.71% -4.37% -9.85% -
  Horiz. % 37.44% 83.50% 86.95% 72.66% 86.21% 90.15% 100.00%
DY 1.99 3.06 2.71 3.66 3.88 4.40 5.94 -16.65%
  YoY % -34.97% 12.92% -25.96% -5.67% -11.82% -25.93% -
  Horiz. % 33.50% 51.52% 45.62% 61.62% 65.32% 74.07% 100.00%
P/NAPS 2.44 5.25 2.27 1.37 1.29 1.19 1.04 15.26%
  YoY % -53.52% 131.28% 65.69% 6.20% 8.40% 14.42% -
  Horiz. % 234.62% 504.81% 218.27% 131.73% 124.04% 114.42% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 -
Price 0.7750 1.6100 1.8200 0.9050 1.4400 1.2200 1.1100 -
P/RPS 3.24 2.34 2.60 1.60 1.45 1.31 1.11 19.53%
  YoY % 38.46% -10.00% 62.50% 10.34% 10.69% 18.02% -
  Horiz. % 291.89% 210.81% 234.23% 144.14% 130.63% 118.02% 100.00%
P/EPS 67.39 32.35 31.10 37.36 31.85 26.70 27.09 16.39%
  YoY % 108.32% 4.02% -16.76% 17.30% 19.29% -1.44% -
  Horiz. % 248.76% 119.42% 114.80% 137.91% 117.57% 98.56% 100.00%
EY 1.48 3.09 3.22 2.68 3.14 3.75 3.69 -14.11%
  YoY % -52.10% -4.04% 20.15% -14.65% -16.27% 1.63% -
  Horiz. % 40.11% 83.74% 87.26% 72.63% 85.09% 101.63% 100.00%
DY 1.94 2.80 2.47 3.31 3.47 4.51 5.41 -15.70%
  YoY % -30.71% 13.36% -25.38% -4.61% -23.06% -16.64% -
  Horiz. % 35.86% 51.76% 45.66% 61.18% 64.14% 83.36% 100.00%
P/NAPS 2.50 5.75 2.49 1.51 1.44 1.16 1.14 13.97%
  YoY % -56.52% 130.92% 64.90% 4.86% 24.14% 1.75% -
  Horiz. % 219.30% 504.39% 218.42% 132.46% 126.32% 101.75% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers