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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 187,155 206,246 197,203 186,373 184,011 147,122 128,862 6.41%
  YoY % -9.26% 4.59% 5.81% 1.28% 25.07% 14.17% -
  Horiz. % 145.24% 160.05% 153.03% 144.63% 142.80% 114.17% 100.00%
PBT 12,757 11,190 13,344 18,638 19,009 8,613 7,866 8.39%
  YoY % 14.00% -16.14% -28.40% -1.95% 120.70% 9.50% -
  Horiz. % 162.18% 142.26% 169.64% 236.94% 241.66% 109.50% 100.00%
Tax -3,339 -2,445 -4,037 -5,221 -3,601 -2,437 -2,055 8.42%
  YoY % -36.56% 39.44% 22.68% -44.99% -47.76% -18.59% -
  Horiz. % 162.48% 118.98% 196.45% 254.06% 175.23% 118.59% 100.00%
NP 9,418 8,745 9,307 13,417 15,408 6,176 5,811 8.38%
  YoY % 7.70% -6.04% -30.63% -12.92% 149.48% 6.28% -
  Horiz. % 162.07% 150.49% 160.16% 230.89% 265.15% 106.28% 100.00%
NP to SH 9,569 8,765 9,492 13,509 15,373 6,287 5,874 8.47%
  YoY % 9.17% -7.66% -29.74% -12.13% 144.52% 7.03% -
  Horiz. % 162.90% 149.22% 161.59% 229.98% 261.71% 107.03% 100.00%
Tax Rate 26.17 % 21.85 % 30.25 % 28.01 % 18.94 % 28.29 % 26.13 % 0.03%
  YoY % 19.77% -27.77% 8.00% 47.89% -33.05% 8.27% -
  Horiz. % 100.15% 83.62% 115.77% 107.19% 72.48% 108.27% 100.00%
Total Cost 177,737 197,501 187,896 172,956 168,603 140,946 123,051 6.32%
  YoY % -10.01% 5.11% 8.64% 2.58% 19.62% 14.54% -
  Horiz. % 144.44% 160.50% 152.70% 140.56% 137.02% 114.54% 100.00%
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.95%
  YoY % 6.16% 10.38% 236.68% -60.37% 23.17% 19.84% -
  Horiz. % 230.76% 217.37% 196.92% 58.49% 147.60% 119.84% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,023 10,698 12,380 12,214 11,822 7,785 6,496 9.21%
  YoY % 3.04% -13.59% 1.36% 3.32% 51.85% 19.84% -
  Horiz. % 169.67% 164.67% 190.57% 188.00% 181.97% 119.84% 100.00%
Div Payout % 115.20 % 122.06 % 130.43 % 90.41 % 76.90 % 123.83 % 110.60 % 0.68%
  YoY % -5.62% -6.42% 44.27% 17.57% -37.90% 11.96% -
  Horiz. % 104.16% 110.36% 117.93% 81.75% 69.53% 111.96% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.95%
  YoY % 6.16% 10.38% 236.68% -60.37% 23.17% 19.84% -
  Horiz. % 230.76% 217.37% 196.92% 58.49% 147.60% 119.84% 100.00%
NOSH 881,864 855,857 825,391 271,425 262,712 259,512 129,934 37.58%
  YoY % 3.04% 3.69% 204.09% 3.32% 1.23% 99.73% -
  Horiz. % 678.70% 658.68% 635.24% 208.89% 202.19% 199.73% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.03 % 4.24 % 4.72 % 7.20 % 8.37 % 4.20 % 4.51 % 1.83%
  YoY % 18.63% -10.17% -34.44% -13.98% 99.29% -6.87% -
  Horiz. % 111.53% 94.01% 104.66% 159.65% 185.59% 93.13% 100.00%
ROE 3.19 % 3.10 % 3.71 % 17.78 % 8.02 % 4.04 % 4.52 % -5.64%
  YoY % 2.90% -16.44% -79.13% 121.70% 98.51% -10.62% -
  Horiz. % 70.58% 68.58% 82.08% 393.36% 177.43% 89.38% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.22 24.10 23.89 68.66 70.04 56.69 99.17 -22.65%
  YoY % -11.95% 0.88% -65.21% -1.97% 23.55% -42.84% -
  Horiz. % 21.40% 24.30% 24.09% 69.23% 70.63% 57.16% 100.00%
EPS 1.09 1.02 1.15 1.64 5.82 2.42 2.26 -11.44%
  YoY % 6.86% -11.30% -29.88% -71.82% 140.50% 7.08% -
  Horiz. % 48.23% 45.13% 50.88% 72.57% 257.52% 107.08% 100.00%
DPS 1.25 1.25 1.50 4.50 4.50 3.00 5.00 -20.62%
  YoY % 0.00% -16.67% -66.67% 0.00% 50.00% -40.00% -
  Horiz. % 25.00% 25.00% 30.00% 90.00% 90.00% 60.00% 100.00%
NAPS 0.3400 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 -16.45%
  YoY % 3.03% 6.45% 10.71% -61.64% 21.67% -40.00% -
  Horiz. % 34.00% 33.00% 31.00% 28.00% 73.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.89 23.02 22.01 20.81 20.54 16.42 14.38 6.42%
  YoY % -9.25% 4.59% 5.77% 1.31% 25.09% 14.19% -
  Horiz. % 145.27% 160.08% 153.06% 144.71% 142.84% 114.19% 100.00%
EPS 1.07 0.98 1.06 1.51 1.72 0.70 0.66 8.38%
  YoY % 9.18% -7.55% -29.80% -12.21% 145.71% 6.06% -
  Horiz. % 162.12% 148.48% 160.61% 228.79% 260.61% 106.06% 100.00%
DPS 1.23 1.19 1.38 1.36 1.32 0.87 0.73 9.08%
  YoY % 3.36% -13.77% 1.47% 3.03% 51.72% 19.18% -
  Horiz. % 168.49% 163.01% 189.04% 186.30% 180.82% 119.18% 100.00%
NAPS 0.3347 0.3153 0.2856 0.0848 0.2141 0.1738 0.1450 14.95%
  YoY % 6.15% 10.40% 236.79% -60.39% 23.19% 19.86% -
  Horiz. % 230.83% 217.45% 196.97% 58.48% 147.66% 119.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 -
P/RPS 2.26 2.16 3.16 2.14 2.37 1.45 1.30 9.65%
  YoY % 4.63% -31.65% 47.66% -9.70% 63.45% 11.54% -
  Horiz. % 173.85% 166.15% 243.08% 164.62% 182.31% 111.54% 100.00%
P/EPS 44.24 50.78 65.65 29.54 28.37 33.85 28.54 7.58%
  YoY % -12.88% -22.65% 122.24% 4.12% -16.19% 18.61% -
  Horiz. % 155.01% 177.93% 230.03% 103.50% 99.40% 118.61% 100.00%
EY 2.26 1.97 1.52 3.39 3.53 2.95 3.50 -7.03%
  YoY % 14.72% 29.61% -55.16% -3.97% 19.66% -15.71% -
  Horiz. % 64.57% 56.29% 43.43% 96.86% 100.86% 84.29% 100.00%
DY 2.60 2.40 1.99 3.06 2.71 3.66 3.88 -6.45%
  YoY % 8.33% 20.60% -34.97% 12.92% -25.96% -5.67% -
  Horiz. % 67.01% 61.86% 51.29% 78.87% 69.85% 94.33% 100.00%
P/NAPS 1.41 1.58 2.44 5.25 2.27 1.37 1.29 1.49%
  YoY % -10.76% -35.25% -53.52% 131.28% 65.69% 6.20% -
  Horiz. % 109.30% 122.48% 189.15% 406.98% 175.97% 106.20% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 -
Price 0.5450 0.5400 0.7750 1.6100 1.8200 0.9050 1.4400 -
P/RPS 2.57 2.24 3.24 2.34 2.60 1.60 1.45 10.00%
  YoY % 14.73% -30.86% 38.46% -10.00% 62.50% 10.34% -
  Horiz. % 177.24% 154.48% 223.45% 161.38% 179.31% 110.34% 100.00%
P/EPS 50.23 52.73 67.39 32.35 31.10 37.36 31.85 7.88%
  YoY % -4.74% -21.75% 108.32% 4.02% -16.76% 17.30% -
  Horiz. % 157.71% 165.56% 211.59% 101.57% 97.65% 117.30% 100.00%
EY 1.99 1.90 1.48 3.09 3.22 2.68 3.14 -7.32%
  YoY % 4.74% 28.38% -52.10% -4.04% 20.15% -14.65% -
  Horiz. % 63.38% 60.51% 47.13% 98.41% 102.55% 85.35% 100.00%
DY 2.29 2.31 1.94 2.80 2.47 3.31 3.47 -6.69%
  YoY % -0.87% 19.07% -30.71% 13.36% -25.38% -4.61% -
  Horiz. % 65.99% 66.57% 55.91% 80.69% 71.18% 95.39% 100.00%
P/NAPS 1.60 1.64 2.50 5.75 2.49 1.51 1.44 1.77%
  YoY % -2.44% -34.40% -56.52% 130.92% 64.90% 4.86% -
  Horiz. % 111.11% 113.89% 173.61% 399.31% 172.92% 104.86% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  569  569  978 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.16-0.015 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 MNC 0.0450.00 
 DYNACIA 0.11+0.01 
 IKHMAS 0.17-0.01 
 SMTRACK 0.35-0.025 
 PTRANS 0.29+0.005 
 PWORTH 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS