Highlights

[LUXCHEM] YoY TTM Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -1.16%    YoY -     1.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 786,977 688,999 640,136 548,106 507,685 521,297 450,444 9.74%
  YoY % 14.22% 7.63% 16.79% 7.96% -2.61% 15.73% -
  Horiz. % 174.71% 152.96% 142.11% 121.68% 112.71% 115.73% 100.00%
PBT 62,194 63,335 34,656 26,552 25,755 30,564 30,159 12.81%
  YoY % -1.80% 82.75% 30.52% 3.09% -15.73% 1.34% -
  Horiz. % 206.22% 210.00% 114.91% 88.04% 85.40% 101.34% 100.00%
Tax -16,189 -14,817 -11,243 -6,904 -6,336 -7,636 -7,929 12.62%
  YoY % -9.26% -31.79% -62.85% -8.96% 17.02% 3.70% -
  Horiz. % 204.17% 186.87% 141.80% 87.07% 79.91% 96.30% 100.00%
NP 46,005 48,518 23,413 19,648 19,419 22,928 22,230 12.87%
  YoY % -5.18% 107.23% 19.16% 1.18% -15.30% 3.14% -
  Horiz. % 206.95% 218.25% 105.32% 88.39% 87.35% 103.14% 100.00%
NP to SH 45,739 48,411 23,617 19,862 19,499 22,956 22,230 12.77%
  YoY % -5.52% 104.98% 18.91% 1.86% -15.06% 3.27% -
  Horiz. % 205.75% 217.77% 106.24% 89.35% 87.71% 103.27% 100.00%
Tax Rate 26.03 % 23.39 % 32.44 % 26.00 % 24.60 % 24.98 % 26.29 % -0.17%
  YoY % 11.29% -27.90% 24.77% 5.69% -1.52% -4.98% -
  Horiz. % 99.01% 88.97% 123.39% 98.90% 93.57% 95.02% 100.00%
Total Cost 740,972 640,481 616,723 528,458 488,266 498,369 428,214 9.56%
  YoY % 15.69% 3.85% 16.70% 8.23% -2.03% 16.38% -
  Horiz. % 173.04% 149.57% 144.02% 123.41% 114.02% 116.38% 100.00%
Net Worth 246,946 206,474 169,970 148,199 139,100 130,436 118,240 13.05%
  YoY % 19.60% 21.48% 14.69% 6.54% 6.64% 10.31% -
  Horiz. % 208.85% 174.62% 143.75% 125.34% 117.64% 110.31% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 19,150 18,525 13,015 10,396 11,101 11,738 10,403 10.69%
  YoY % 3.37% 42.34% 25.19% -6.35% -5.43% 12.83% -
  Horiz. % 184.08% 178.07% 125.10% 99.93% 106.71% 112.83% 100.00%
Div Payout % 41.87 % 38.27 % 55.11 % 52.34 % 56.93 % 51.14 % 46.80 % -1.84%
  YoY % 9.41% -30.56% 5.29% -8.06% 11.32% 9.27% -
  Horiz. % 89.47% 81.77% 117.76% 111.84% 121.65% 109.27% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 246,946 206,474 169,970 148,199 139,100 130,436 118,240 13.05%
  YoY % 19.60% 21.48% 14.69% 6.54% 6.64% 10.31% -
  Horiz. % 208.85% 174.62% 143.75% 125.34% 117.64% 110.31% 100.00%
NOSH 277,467 268,148 261,493 129,999 130,000 130,436 129,934 13.47%
  YoY % 3.48% 2.54% 101.15% -0.00% -0.33% 0.39% -
  Horiz. % 213.54% 206.37% 201.25% 100.05% 100.05% 100.39% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.85 % 7.04 % 3.66 % 3.58 % 3.83 % 4.40 % 4.94 % 2.86%
  YoY % -16.90% 92.35% 2.23% -6.53% -12.95% -10.93% -
  Horiz. % 118.42% 142.51% 74.09% 72.47% 77.53% 89.07% 100.00%
ROE 18.52 % 23.45 % 13.89 % 13.40 % 14.02 % 17.60 % 18.80 % -0.25%
  YoY % -21.02% 68.83% 3.66% -4.42% -20.34% -6.38% -
  Horiz. % 98.51% 124.73% 73.88% 71.28% 74.57% 93.62% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 283.63 256.95 244.80 421.62 390.53 399.65 346.67 -3.29%
  YoY % 10.38% 4.96% -41.94% 7.96% -2.28% 15.28% -
  Horiz. % 81.82% 74.12% 70.61% 121.62% 112.65% 115.28% 100.00%
EPS 16.48 18.05 9.03 15.28 15.00 17.60 17.11 -0.62%
  YoY % -8.70% 99.89% -40.90% 1.87% -14.77% 2.86% -
  Horiz. % 96.32% 105.49% 52.78% 89.30% 87.67% 102.86% 100.00%
DPS 6.90 6.91 4.98 8.00 8.50 9.00 8.00 -2.43%
  YoY % -0.14% 38.76% -37.75% -5.88% -5.56% 12.50% -
  Horiz. % 86.25% 86.38% 62.25% 100.00% 106.25% 112.50% 100.00%
NAPS 0.8900 0.7700 0.6500 1.1400 1.0700 1.0000 0.9100 -0.37%
  YoY % 15.58% 18.46% -42.98% 6.54% 7.00% 9.89% -
  Horiz. % 97.80% 84.62% 71.43% 125.27% 117.58% 109.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 878,100
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 89.62 78.46 72.90 62.42 57.82 59.37 51.30 9.73%
  YoY % 14.22% 7.63% 16.79% 7.96% -2.61% 15.73% -
  Horiz. % 174.70% 152.94% 142.11% 121.68% 112.71% 115.73% 100.00%
EPS 5.21 5.51 2.69 2.26 2.22 2.61 2.53 12.78%
  YoY % -5.44% 104.83% 19.03% 1.80% -14.94% 3.16% -
  Horiz. % 205.93% 217.79% 106.32% 89.33% 87.75% 103.16% 100.00%
DPS 2.18 2.11 1.48 1.18 1.26 1.34 1.18 10.76%
  YoY % 3.32% 42.57% 25.42% -6.35% -5.97% 13.56% -
  Horiz. % 184.75% 178.81% 125.42% 100.00% 106.78% 113.56% 100.00%
NAPS 0.2812 0.2351 0.1936 0.1688 0.1584 0.1485 0.1347 13.04%
  YoY % 19.61% 21.44% 14.69% 6.57% 6.67% 10.24% -
  Horiz. % 208.76% 174.54% 143.73% 125.32% 117.59% 110.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.0900 1.4600 1.0000 1.4300 1.2300 1.1800 1.0400 -
P/RPS 0.74 0.57 0.41 0.34 0.31 0.30 0.30 16.22%
  YoY % 29.82% 39.02% 20.59% 9.68% 3.33% 0.00% -
  Horiz. % 246.67% 190.00% 136.67% 113.33% 103.33% 100.00% 100.00%
P/EPS 12.68 8.09 11.07 9.36 8.20 6.70 6.08 13.02%
  YoY % 56.74% -26.92% 18.27% 14.15% 22.39% 10.20% -
  Horiz. % 208.55% 133.06% 182.07% 153.95% 134.87% 110.20% 100.00%
EY 7.89 12.37 9.03 10.68 12.19 14.91 16.45 -11.52%
  YoY % -36.22% 36.99% -15.45% -12.39% -18.24% -9.36% -
  Horiz. % 47.96% 75.20% 54.89% 64.92% 74.10% 90.64% 100.00%
DY 3.30 4.73 4.98 5.59 6.91 7.63 7.69 -13.14%
  YoY % -30.23% -5.02% -10.91% -19.10% -9.44% -0.78% -
  Horiz. % 42.91% 61.51% 64.76% 72.69% 89.86% 99.22% 100.00%
P/NAPS 2.35 1.90 1.54 1.25 1.15 1.18 1.14 12.80%
  YoY % 23.68% 23.38% 23.20% 8.70% -2.54% 3.51% -
  Horiz. % 206.14% 166.67% 135.09% 109.65% 100.88% 103.51% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/07/17 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 -
Price 2.0900 1.5200 1.0300 1.4900 1.2700 1.3200 1.0400 -
P/RPS 0.74 0.59 0.42 0.35 0.33 0.33 0.30 16.22%
  YoY % 25.42% 40.48% 20.00% 6.06% 0.00% 10.00% -
  Horiz. % 246.67% 196.67% 140.00% 116.67% 110.00% 110.00% 100.00%
P/EPS 12.68 8.42 11.40 9.75 8.47 7.50 6.08 13.02%
  YoY % 50.59% -26.14% 16.92% 15.11% 12.93% 23.36% -
  Horiz. % 208.55% 138.49% 187.50% 160.36% 139.31% 123.36% 100.00%
EY 7.89 11.88 8.77 10.25 11.81 13.33 16.45 -11.52%
  YoY % -33.59% 35.46% -14.44% -13.21% -11.40% -18.97% -
  Horiz. % 47.96% 72.22% 53.31% 62.31% 71.79% 81.03% 100.00%
DY 3.30 4.55 4.83 5.37 6.69 6.82 7.69 -13.14%
  YoY % -27.47% -5.80% -10.06% -19.73% -1.91% -11.31% -
  Horiz. % 42.91% 59.17% 62.81% 69.83% 87.00% 88.69% 100.00%
P/NAPS 2.35 1.97 1.58 1.31 1.19 1.32 1.14 12.80%
  YoY % 19.29% 24.68% 20.61% 10.08% -9.85% 15.79% -
  Horiz. % 206.14% 172.81% 138.60% 114.91% 104.39% 115.79% 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  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers