[LUXCHEM] YoY Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 159,970 172,540 143,464 140,859 129,067 107,401 90,721 9.91% YoY % -7.29% 20.27% 1.85% 9.14% 20.17% 18.39% - Horiz. % 176.33% 190.19% 158.14% 155.27% 142.27% 118.39% 100.00%
PBT 9,571 4,876 6,665 6,053 8,508 7,779 6,068 7.88% YoY % 96.29% -26.84% 10.11% -28.86% 9.37% 28.20% - Horiz. % 157.73% 80.36% 109.84% 99.75% 140.21% 128.20% 100.00%
Tax -2,500 -3,370 -1,626 -1,529 -2,153 -1,964 -1,507 8.79% YoY % 25.82% -107.26% -6.34% 28.98% -9.62% -30.33% - Horiz. % 165.89% 223.62% 107.90% 101.46% 142.87% 130.33% 100.00%
NP 7,071 1,506 5,039 4,524 6,355 5,815 4,561 7.57% YoY % 369.52% -70.11% 11.38% -28.81% 9.29% 27.49% - Horiz. % 155.03% 33.02% 110.48% 99.19% 139.33% 127.49% 100.00%
NP to SH 7,002 1,552 4,958 4,510 6,353 5,815 4,561 7.40% YoY % 351.16% -68.70% 9.93% -29.01% 9.25% 27.49% - Horiz. % 153.52% 34.03% 108.70% 98.88% 139.29% 127.49% 100.00%
Tax Rate 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % 24.84 % 0.84% YoY % -62.21% 183.24% -3.40% -0.20% 0.24% 1.65% - Horiz. % 105.15% 278.22% 98.23% 101.69% 101.89% 101.65% 100.00%
Total Cost 152,899 171,034 138,425 136,335 122,712 101,586 86,160 10.02% YoY % -10.60% 23.56% 1.53% 11.10% 20.80% 17.90% - Horiz. % 177.46% 198.51% 160.66% 158.23% 142.42% 117.90% 100.00%
Net Worth 198,920 165,546 149,650 140,368 132,516 119,682 107,852 10.73% YoY % 20.16% 10.62% 6.61% 5.93% 10.72% 10.97% - Horiz. % 184.44% 153.49% 138.75% 130.15% 122.87% 110.97% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 198,920 165,546 149,650 140,368 132,516 119,682 107,852 10.73% YoY % 20.16% 10.62% 6.61% 5.93% 10.72% 10.97% - Horiz. % 184.44% 153.49% 138.75% 130.15% 122.87% 110.97% 100.00%
NOSH 265,227 258,666 130,131 129,971 129,918 130,089 129,943 12.62% YoY % 2.54% 98.77% 0.12% 0.04% -0.13% 0.11% - Horiz. % 204.11% 199.06% 100.14% 100.02% 99.98% 100.11% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 5.03 % -2.13% YoY % 408.05% -75.21% 9.35% -34.76% -9.06% 7.55% - Horiz. % 87.87% 17.30% 69.78% 63.82% 97.81% 107.55% 100.00%
ROE 3.52 % 0.94 % 3.31 % 3.21 % 4.79 % 4.86 % 4.23 % -3.01% YoY % 274.47% -71.60% 3.12% -32.99% -1.44% 14.89% - Horiz. % 83.22% 22.22% 78.25% 75.89% 113.24% 114.89% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.31 66.70 110.25 108.38 99.34 82.56 69.82 -2.41% YoY % -9.58% -39.50% 1.73% 9.10% 20.32% 18.25% - Horiz. % 86.38% 95.53% 157.91% 155.23% 142.28% 118.25% 100.00%
EPS 2.64 0.60 3.81 3.47 4.89 4.47 3.51 -4.63% YoY % 340.00% -84.25% 9.80% -29.04% 9.40% 27.35% - Horiz. % 75.21% 17.09% 108.55% 98.86% 139.32% 127.35% 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 0.7500 0.6400 1.1500 1.0800 1.0200 0.9200 0.8300 -1.67% YoY % 17.19% -44.35% 6.48% 5.88% 10.87% 10.84% - Horiz. % 90.36% 77.11% 138.55% 130.12% 122.89% 110.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.27 19.71 16.39 16.09 14.74 12.27 10.36 9.91% YoY % -7.31% 20.26% 1.86% 9.16% 20.13% 18.44% - Horiz. % 176.35% 190.25% 158.20% 155.31% 142.28% 118.44% 100.00%
EPS 0.80 0.18 0.57 0.52 0.73 0.66 0.52 7.44% YoY % 344.44% -68.42% 9.62% -28.77% 10.61% 26.92% - Horiz. % 153.85% 34.62% 109.62% 100.00% 140.38% 126.92% 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 0.2272 0.1891 0.1709 0.1603 0.1514 0.1367 0.1232 10.73% YoY % 20.15% 10.65% 6.61% 5.88% 10.75% 10.96% - Horiz. % 184.42% 153.49% 138.72% 130.11% 122.89% 110.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.7200 0.9700 1.4400 1.2800 1.1100 1.0900 1.1700 -
P/RPS 2.85 1.45 1.31 1.18 1.12 1.32 1.68 9.20% YoY % 96.55% 10.69% 11.02% 5.36% -15.15% -21.43% - Horiz. % 169.64% 86.31% 77.98% 70.24% 66.67% 78.57% 100.00%
P/EPS 65.15 161.67 37.80 36.89 22.70 24.38 33.33 11.81% YoY % -59.70% 327.70% 2.47% 62.51% -6.89% -26.85% - Horiz. % 195.47% 485.06% 113.41% 110.68% 68.11% 73.15% 100.00%
EY 1.53 0.62 2.65 2.71 4.41 4.10 3.00 -10.61% YoY % 146.77% -76.60% -2.21% -38.55% 7.56% 36.67% - Horiz. % 51.00% 20.67% 88.33% 90.33% 147.00% 136.67% 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 2.29 1.52 1.25 1.19 1.09 1.18 1.41 8.41% YoY % 50.66% 21.60% 5.04% 9.17% -7.63% -16.31% - Horiz. % 162.41% 107.80% 88.65% 84.40% 77.30% 83.69% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 03/05/10 -
Price 1.7100 1.1900 1.4200 1.2700 1.1400 1.1100 1.1700 -
P/RPS 2.84 1.78 1.29 1.17 1.15 1.34 1.68 9.14% YoY % 59.55% 37.98% 10.26% 1.74% -14.18% -20.24% - Horiz. % 169.05% 105.95% 76.79% 69.64% 68.45% 79.76% 100.00%
P/EPS 64.77 198.33 37.27 36.60 23.31 24.83 33.33 11.70% YoY % -67.34% 432.14% 1.83% 57.01% -6.12% -25.50% - Horiz. % 194.33% 595.05% 111.82% 109.81% 69.94% 74.50% 100.00%
EY 1.54 0.50 2.68 2.73 4.29 4.03 3.00 -10.51% YoY % 208.00% -81.34% -1.83% -36.36% 6.45% 34.33% - Horiz. % 51.33% 16.67% 89.33% 91.00% 143.00% 134.33% 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 2.28 1.86 1.23 1.18 1.12 1.21 1.41 8.33% YoY % 22.58% 51.22% 4.24% 5.36% -7.44% -14.18% - Horiz. % 161.70% 131.91% 87.23% 83.69% 79.43% 85.82% 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.
Comment
Q1 2013 WriteUP.pdf 
