Highlights

[LUXCHEM] YoY Quarter Result on 2016-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     35.69%    YoY -     -12.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 206,246 197,203 186,373 184,011 147,122 128,862 121,834 9.17%
  YoY % 4.59% 5.81% 1.28% 25.07% 14.17% 5.77% -
  Horiz. % 169.28% 161.86% 152.97% 151.03% 120.76% 105.77% 100.00%
PBT 11,190 13,344 18,638 19,009 8,613 7,866 7,944 5.87%
  YoY % -16.14% -28.40% -1.95% 120.70% 9.50% -0.98% -
  Horiz. % 140.86% 167.98% 234.62% 239.29% 108.42% 99.02% 100.00%
Tax -2,445 -4,037 -5,221 -3,601 -2,437 -2,055 -1,997 3.43%
  YoY % 39.44% 22.68% -44.99% -47.76% -18.59% -2.90% -
  Horiz. % 122.43% 202.15% 261.44% 180.32% 122.03% 102.90% 100.00%
NP 8,745 9,307 13,417 15,408 6,176 5,811 5,947 6.63%
  YoY % -6.04% -30.63% -12.92% 149.48% 6.28% -2.29% -
  Horiz. % 147.05% 156.50% 225.61% 259.09% 103.85% 97.71% 100.00%
NP to SH 8,765 9,492 13,509 15,373 6,287 5,874 5,984 6.56%
  YoY % -7.66% -29.74% -12.13% 144.52% 7.03% -1.84% -
  Horiz. % 146.47% 158.62% 225.75% 256.90% 105.06% 98.16% 100.00%
Tax Rate 21.85 % 30.25 % 28.01 % 18.94 % 28.29 % 26.13 % 25.14 % -2.31%
  YoY % -27.77% 8.00% 47.89% -33.05% 8.27% 3.94% -
  Horiz. % 86.91% 120.33% 111.42% 75.34% 112.53% 103.94% 100.00%
Total Cost 197,501 187,896 172,956 168,603 140,946 123,051 115,887 9.29%
  YoY % 5.11% 8.64% 2.58% 19.62% 14.54% 6.18% -
  Horiz. % 170.43% 162.14% 149.25% 145.49% 121.62% 106.18% 100.00%
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,698 12,380 12,214 11,822 7,785 6,496 7,201 6.82%
  YoY % -13.59% 1.36% 3.32% 51.85% 19.84% -9.79% -
  Horiz. % 148.55% 171.91% 169.60% 164.16% 108.10% 90.21% 100.00%
Div Payout % 122.06 % 130.43 % 90.41 % 76.90 % 123.83 % 110.60 % 120.35 % 0.24%
  YoY % -6.42% 44.27% 17.57% -37.90% 11.96% -8.10% -
  Horiz. % 101.42% 108.38% 75.12% 63.90% 102.89% 91.90% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 282,432 255,871 75,999 191,780 155,707 129,934 137,487 12.74%
  YoY % 10.38% 236.68% -60.37% 23.17% 19.84% -5.49% -
  Horiz. % 205.42% 186.10% 55.28% 139.49% 113.25% 94.51% 100.00%
NOSH 855,857 825,391 271,425 262,712 259,512 129,934 130,940 36.72%
  YoY % 3.69% 204.09% 3.32% 1.23% 99.73% -0.77% -
  Horiz. % 653.62% 630.35% 207.29% 200.63% 198.19% 99.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.24 % 4.72 % 7.20 % 8.37 % 4.20 % 4.51 % 4.88 % -2.31%
  YoY % -10.17% -34.44% -13.98% 99.29% -6.87% -7.58% -
  Horiz. % 86.89% 96.72% 147.54% 171.52% 86.07% 92.42% 100.00%
ROE 3.10 % 3.71 % 17.78 % 8.02 % 4.04 % 4.52 % 4.35 % -5.49%
  YoY % -16.44% -79.13% 121.70% 98.51% -10.62% 3.91% -
  Horiz. % 71.26% 85.29% 408.74% 184.37% 92.87% 103.91% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.10 23.89 68.66 70.04 56.69 99.17 93.05 -20.15%
  YoY % 0.88% -65.21% -1.97% 23.55% -42.84% 6.58% -
  Horiz. % 25.90% 25.67% 73.79% 75.27% 60.92% 106.58% 100.00%
EPS 1.02 1.15 1.64 5.82 2.42 2.26 4.57 -22.11%
  YoY % -11.30% -29.88% -71.82% 140.50% 7.08% -50.55% -
  Horiz. % 22.32% 25.16% 35.89% 127.35% 52.95% 49.45% 100.00%
DPS 1.25 1.50 4.50 4.50 3.00 5.00 5.50 -21.87%
  YoY % -16.67% -66.67% 0.00% 50.00% -40.00% -9.09% -
  Horiz. % 22.73% 27.27% 81.82% 81.82% 54.55% 90.91% 100.00%
NAPS 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 -17.54%
  YoY % 6.45% 10.71% -61.64% 21.67% -40.00% -4.76% -
  Horiz. % 31.43% 29.52% 26.67% 69.52% 57.14% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.06 22.05 20.84 20.57 16.45 14.41 13.62 9.17%
  YoY % 4.58% 5.81% 1.31% 25.05% 14.16% 5.80% -
  Horiz. % 169.31% 161.89% 153.01% 151.03% 120.78% 105.80% 100.00%
EPS 0.98 1.06 1.51 1.72 0.70 0.66 0.67 6.54%
  YoY % -7.55% -29.80% -12.21% 145.71% 6.06% -1.49% -
  Horiz. % 146.27% 158.21% 225.37% 256.72% 104.48% 98.51% 100.00%
DPS 1.20 1.38 1.37 1.32 0.87 0.73 0.81 6.77%
  YoY % -13.04% 0.73% 3.79% 51.72% 19.18% -9.88% -
  Horiz. % 148.15% 170.37% 169.14% 162.96% 107.41% 90.12% 100.00%
NAPS 0.3158 0.2861 0.0850 0.2144 0.1741 0.1453 0.1537 12.75%
  YoY % 10.38% 236.59% -60.35% 23.15% 19.82% -5.47% -
  Horiz. % 205.47% 186.14% 55.30% 139.49% 113.27% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 -
P/RPS 2.16 3.16 2.14 2.37 1.45 1.30 1.34 8.28%
  YoY % -31.65% 47.66% -9.70% 63.45% 11.54% -2.99% -
  Horiz. % 161.19% 235.82% 159.70% 176.87% 108.21% 97.01% 100.00%
P/EPS 50.78 65.65 29.54 28.37 33.85 28.54 27.35 10.86%
  YoY % -22.65% 122.24% 4.12% -16.19% 18.61% 4.35% -
  Horiz. % 185.67% 240.04% 108.01% 103.73% 123.77% 104.35% 100.00%
EY 1.97 1.52 3.39 3.53 2.95 3.50 3.66 -9.80%
  YoY % 29.61% -55.16% -3.97% 19.66% -15.71% -4.37% -
  Horiz. % 53.83% 41.53% 92.62% 96.45% 80.60% 95.63% 100.00%
DY 2.40 1.99 3.06 2.71 3.66 3.88 4.40 -9.60%
  YoY % 20.60% -34.97% 12.92% -25.96% -5.67% -11.82% -
  Horiz. % 54.55% 45.23% 69.55% 61.59% 83.18% 88.18% 100.00%
P/NAPS 1.58 2.44 5.25 2.27 1.37 1.29 1.19 4.84%
  YoY % -35.25% -53.52% 131.28% 65.69% 6.20% 8.40% -
  Horiz. % 132.77% 205.04% 441.18% 190.76% 115.13% 108.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 -
Price 0.5400 0.7750 1.6100 1.8200 0.9050 1.4400 1.2200 -
P/RPS 2.24 3.24 2.34 2.60 1.60 1.45 1.31 9.35%
  YoY % -30.86% 38.46% -10.00% 62.50% 10.34% 10.69% -
  Horiz. % 170.99% 247.33% 178.63% 198.47% 122.14% 110.69% 100.00%
P/EPS 52.73 67.39 32.35 31.10 37.36 31.85 26.70 12.00%
  YoY % -21.75% 108.32% 4.02% -16.76% 17.30% 19.29% -
  Horiz. % 197.49% 252.40% 121.16% 116.48% 139.93% 119.29% 100.00%
EY 1.90 1.48 3.09 3.22 2.68 3.14 3.75 -10.71%
  YoY % 28.38% -52.10% -4.04% 20.15% -14.65% -16.27% -
  Horiz. % 50.67% 39.47% 82.40% 85.87% 71.47% 83.73% 100.00%
DY 2.31 1.94 2.80 2.47 3.31 3.47 4.51 -10.55%
  YoY % 19.07% -30.71% 13.36% -25.38% -4.61% -23.06% -
  Horiz. % 51.22% 43.02% 62.08% 54.77% 73.39% 76.94% 100.00%
P/NAPS 1.64 2.50 5.75 2.49 1.51 1.44 1.16 5.94%
  YoY % -34.40% -56.52% 130.92% 64.90% 4.86% 24.14% -
  Horiz. % 141.38% 215.52% 495.69% 214.66% 130.17% 124.14% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers