Highlights

[LUXCHEM] YoY Quarter Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -15.59%    YoY -     9.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 218,132 159,970 172,540 143,464 140,859 129,067 107,401 12.52%
  YoY % 36.36% -7.29% 20.27% 1.85% 9.14% 20.17% -
  Horiz. % 203.10% 148.95% 160.65% 133.58% 131.15% 120.17% 100.00%
PBT 18,393 9,571 4,876 6,665 6,053 8,508 7,779 15.41%
  YoY % 92.17% 96.29% -26.84% 10.11% -28.86% 9.37% -
  Horiz. % 236.44% 123.04% 62.68% 85.68% 77.81% 109.37% 100.00%
Tax -4,611 -2,500 -3,370 -1,626 -1,529 -2,153 -1,964 15.27%
  YoY % -84.44% 25.82% -107.26% -6.34% 28.98% -9.62% -
  Horiz. % 234.78% 127.29% 171.59% 82.79% 77.85% 109.62% 100.00%
NP 13,782 7,071 1,506 5,039 4,524 6,355 5,815 15.45%
  YoY % 94.91% 369.52% -70.11% 11.38% -28.81% 9.29% -
  Horiz. % 237.01% 121.60% 25.90% 86.66% 77.80% 109.29% 100.00%
NP to SH 13,609 7,002 1,552 4,958 4,510 6,353 5,815 15.21%
  YoY % 94.36% 351.16% -68.70% 9.93% -29.01% 9.25% -
  Horiz. % 234.03% 120.41% 26.69% 85.26% 77.56% 109.25% 100.00%
Tax Rate 25.07 % 26.12 % 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % -0.12%
  YoY % -4.02% -62.21% 183.24% -3.40% -0.20% 0.24% -
  Horiz. % 99.29% 103.45% 273.70% 96.63% 100.04% 100.24% 100.00%
Total Cost 204,350 152,899 171,034 138,425 136,335 122,712 101,586 12.34%
  YoY % 33.65% -10.60% 23.56% 1.53% 11.10% 20.80% -
  Horiz. % 201.16% 150.51% 168.36% 136.26% 134.21% 120.80% 100.00%
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 245,182 198,920 165,546 149,650 140,368 132,516 119,682 12.68%
  YoY % 23.26% 20.16% 10.62% 6.61% 5.93% 10.72% -
  Horiz. % 204.86% 166.21% 138.32% 125.04% 117.28% 110.72% 100.00%
NOSH 275,485 265,227 258,666 130,131 129,971 129,918 130,089 13.31%
  YoY % 3.87% 2.54% 98.77% 0.12% 0.04% -0.13% -
  Horiz. % 211.77% 203.88% 198.84% 100.03% 99.91% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.32 % 4.42 % 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 2.62%
  YoY % 42.99% 408.05% -75.21% 9.35% -34.76% -9.06% -
  Horiz. % 116.82% 81.70% 16.08% 64.88% 59.33% 90.94% 100.00%
ROE 5.55 % 3.52 % 0.94 % 3.31 % 3.21 % 4.79 % 4.86 % 2.24%
  YoY % 57.67% 274.47% -71.60% 3.12% -32.99% -1.44% -
  Horiz. % 114.20% 72.43% 19.34% 68.11% 66.05% 98.56% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 79.18 60.31 66.70 110.25 108.38 99.34 82.56 -0.69%
  YoY % 31.29% -9.58% -39.50% 1.73% 9.10% 20.32% -
  Horiz. % 95.91% 73.05% 80.79% 133.54% 131.27% 120.32% 100.00%
EPS 4.94 2.64 0.60 3.81 3.47 4.89 4.47 1.68%
  YoY % 87.12% 340.00% -84.25% 9.80% -29.04% 9.40% -
  Horiz. % 110.51% 59.06% 13.42% 85.23% 77.63% 109.40% 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 0.8900 0.7500 0.6400 1.1500 1.0800 1.0200 0.9200 -0.55%
  YoY % 18.67% 17.19% -44.35% 6.48% 5.88% 10.87% -
  Horiz. % 96.74% 81.52% 69.57% 125.00% 117.39% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 24.39 17.89 19.29 16.04 15.75 14.43 12.01 12.52%
  YoY % 36.33% -7.26% 20.26% 1.84% 9.15% 20.15% -
  Horiz. % 203.08% 148.96% 160.62% 133.56% 131.14% 120.15% 100.00%
EPS 1.52 0.78 0.17 0.55 0.50 0.71 0.65 15.19%
  YoY % 94.87% 358.82% -69.09% 10.00% -29.58% 9.23% -
  Horiz. % 233.85% 120.00% 26.15% 84.62% 76.92% 109.23% 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 0.2741 0.2224 0.1851 0.1673 0.1569 0.1482 0.1338 12.68%
  YoY % 23.25% 20.15% 10.64% 6.63% 5.87% 10.76% -
  Horiz. % 204.86% 166.22% 138.34% 125.04% 117.26% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 1.0900 -
P/RPS 2.00 2.85 1.45 1.31 1.18 1.12 1.32 7.16%
  YoY % -29.82% 96.55% 10.69% 11.02% 5.36% -15.15% -
  Horiz. % 151.52% 215.91% 109.85% 99.24% 89.39% 84.85% 100.00%
P/EPS 31.98 65.15 161.67 37.80 36.89 22.70 24.38 4.62%
  YoY % -50.91% -59.70% 327.70% 2.47% 62.51% -6.89% -
  Horiz. % 131.17% 267.23% 663.13% 155.05% 151.31% 93.11% 100.00%
EY 3.13 1.53 0.62 2.65 2.71 4.41 4.10 -4.40%
  YoY % 104.58% 146.77% -76.60% -2.21% -38.55% 7.56% -
  Horiz. % 76.34% 37.32% 15.12% 64.63% 66.10% 107.56% 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 1.78 2.29 1.52 1.25 1.19 1.09 1.18 7.09%
  YoY % -22.27% 50.66% 21.60% 5.04% 9.17% -7.63% -
  Horiz. % 150.85% 194.07% 128.81% 105.93% 100.85% 92.37% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 -
Price 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 1.1100 -
P/RPS 2.26 2.84 1.78 1.29 1.17 1.15 1.34 9.09%
  YoY % -20.42% 59.55% 37.98% 10.26% 1.74% -14.18% -
  Horiz. % 168.66% 211.94% 132.84% 96.27% 87.31% 85.82% 100.00%
P/EPS 36.23 64.77 198.33 37.27 36.60 23.31 24.83 6.49%
  YoY % -44.06% -67.34% 432.14% 1.83% 57.01% -6.12% -
  Horiz. % 145.91% 260.85% 798.75% 150.10% 147.40% 93.88% 100.00%
EY 2.76 1.54 0.50 2.68 2.73 4.29 4.03 -6.11%
  YoY % 79.22% 208.00% -81.34% -1.83% -36.36% 6.45% -
  Horiz. % 68.49% 38.21% 12.41% 66.50% 67.74% 106.45% 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 2.01 2.28 1.86 1.23 1.18 1.12 1.21 8.82%
  YoY % -11.84% 22.58% 51.22% 4.24% 5.36% -7.44% -
  Horiz. % 166.12% 188.43% 153.72% 101.65% 97.52% 92.56% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 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
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers