Highlights

[LUXCHEM] YoY TTM Result on 2013-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.31%    YoY -     -7.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 699,188 649,865 585,263 517,949 505,987 477,195 374,280 10.97%
  YoY % 7.59% 11.04% 13.00% 2.36% 6.03% 27.50% -
  Horiz. % 186.81% 173.63% 156.37% 138.39% 135.19% 127.50% 100.00%
PBT 59,450 44,000 28,831 26,123 28,238 31,339 27,095 13.98%
  YoY % 35.11% 52.61% 10.37% -7.49% -9.90% 15.66% -
  Horiz. % 219.41% 162.39% 106.41% 96.41% 104.22% 115.66% 100.00%
Tax -13,774 -13,637 -7,366 -6,587 -6,906 -8,322 -7,008 11.91%
  YoY % -1.00% -85.13% -11.83% 4.62% 17.02% -18.75% -
  Horiz. % 196.55% 194.59% 105.11% 93.99% 98.54% 118.75% 100.00%
NP 45,676 30,363 21,465 19,536 21,332 23,017 20,087 14.66%
  YoY % 50.43% 41.45% 9.87% -8.42% -7.32% 14.59% -
  Horiz. % 227.39% 151.16% 106.86% 97.26% 106.20% 114.59% 100.00%
NP to SH 45,363 30,649 21,549 19,755 21,401 23,017 20,087 14.53%
  YoY % 48.01% 42.23% 9.08% -7.69% -7.02% 14.59% -
  Horiz. % 225.83% 152.58% 107.28% 98.35% 106.54% 114.59% 100.00%
Tax Rate 23.17 % 30.99 % 25.55 % 25.22 % 24.46 % 26.55 % 25.86 % -1.81%
  YoY % -25.23% 21.29% 1.31% 3.11% -7.87% 2.67% -
  Horiz. % 89.60% 119.84% 98.80% 97.53% 94.59% 102.67% 100.00%
Total Cost 653,512 619,502 563,798 498,413 484,655 454,178 354,193 10.74%
  YoY % 5.49% 9.88% 13.12% 2.84% 6.71% 28.23% -
  Horiz. % 184.51% 174.91% 159.18% 140.72% 136.83% 128.23% 100.00%
Net Worth 0 178,640 149,625 138,937 131,237 119,471 107,899 -
  YoY % 0.00% 19.39% 7.69% 5.87% 9.85% 10.72% -
  Horiz. % 0.00% 165.56% 138.67% 128.77% 121.63% 110.72% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 18,525 13,015 10,396 11,101 11,738 10,403 10,444 10.01%
  YoY % 42.34% 25.19% -6.35% -5.43% 12.83% -0.39% -
  Horiz. % 177.38% 124.62% 99.55% 106.30% 112.40% 99.61% 100.00%
Div Payout % 40.84 % 42.47 % 48.25 % 56.20 % 54.85 % 45.20 % 51.99 % -3.94%
  YoY % -3.84% -11.98% -14.15% 2.46% 21.35% -13.06% -
  Horiz. % 78.55% 81.69% 92.81% 108.10% 105.50% 86.94% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 178,640 149,625 138,937 131,237 119,471 107,899 -
  YoY % 0.00% 19.39% 7.69% 5.87% 9.85% 10.72% -
  Horiz. % 0.00% 165.56% 138.67% 128.77% 121.63% 110.72% 100.00%
NOSH 270,543 262,707 130,108 129,848 131,237 129,860 129,999 12.98%
  YoY % 2.98% 101.91% 0.20% -1.06% 1.06% -0.11% -
  Horiz. % 208.11% 202.08% 100.08% 99.88% 100.95% 99.89% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.53 % 4.67 % 3.67 % 3.77 % 4.22 % 4.82 % 5.37 % 3.31%
  YoY % 39.83% 27.25% -2.65% -10.66% -12.45% -10.24% -
  Horiz. % 121.60% 86.96% 68.34% 70.20% 78.58% 89.76% 100.00%
ROE - % 17.16 % 14.40 % 14.22 % 16.31 % 19.27 % 18.62 % -
  YoY % 0.00% 19.17% 1.27% -12.81% -15.36% 3.49% -
  Horiz. % 0.00% 92.16% 77.34% 76.37% 87.59% 103.49% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 258.44 247.37 449.83 398.89 385.55 367.47 287.91 -1.78%
  YoY % 4.48% -45.01% 12.77% 3.46% 4.92% 27.63% -
  Horiz. % 89.76% 85.92% 156.24% 138.55% 133.91% 127.63% 100.00%
EPS 16.77 11.67 16.56 15.21 16.31 17.72 15.45 1.37%
  YoY % 43.70% -29.53% 8.88% -6.74% -7.96% 14.69% -
  Horiz. % 108.54% 75.53% 107.18% 98.45% 105.57% 114.69% 100.00%
DPS 6.85 5.00 8.00 8.50 9.00 8.00 8.00 -2.55%
  YoY % 37.00% -37.50% -5.88% -5.56% 12.50% 0.00% -
  Horiz. % 85.62% 62.50% 100.00% 106.25% 112.50% 100.00% 100.00%
NAPS 0.0000 0.6800 1.1500 1.0700 1.0000 0.9200 0.8300 -
  YoY % 0.00% -40.87% 7.48% 7.00% 8.70% 10.84% -
  Horiz. % 0.00% 81.93% 138.55% 128.92% 120.48% 110.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 78.05 72.55 65.33 57.82 56.48 53.27 41.78 10.97%
  YoY % 7.58% 11.05% 12.99% 2.37% 6.03% 27.50% -
  Horiz. % 186.81% 173.65% 156.37% 138.39% 135.18% 127.50% 100.00%
EPS 5.06 3.42 2.41 2.21 2.39 2.57 2.24 14.53%
  YoY % 47.95% 41.91% 9.05% -7.53% -7.00% 14.73% -
  Horiz. % 225.89% 152.68% 107.59% 98.66% 106.70% 114.73% 100.00%
DPS 2.07 1.45 1.16 1.24 1.31 1.16 1.17 9.97%
  YoY % 42.76% 25.00% -6.45% -5.34% 12.93% -0.85% -
  Horiz. % 176.92% 123.93% 99.15% 105.98% 111.97% 99.15% 100.00%
NAPS 0.0000 0.1994 0.1670 0.1551 0.1465 0.1334 0.1204 -
  YoY % 0.00% 19.40% 7.67% 5.87% 9.82% 10.80% -
  Horiz. % 0.00% 165.61% 138.70% 128.82% 121.68% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 1.0600 -
P/RPS 0.64 0.55 0.32 0.31 0.32 0.26 0.37 9.55%
  YoY % 16.36% 71.88% 3.23% -3.12% 23.08% -29.73% -
  Horiz. % 172.97% 148.65% 86.49% 83.78% 86.49% 70.27% 100.00%
P/EPS 9.90 11.74 8.69 8.08 7.60 5.47 6.86 6.30%
  YoY % -15.67% 35.10% 7.55% 6.32% 38.94% -20.26% -
  Horiz. % 144.31% 171.14% 126.68% 117.78% 110.79% 79.74% 100.00%
EY 10.10 8.52 11.50 12.37 13.15 18.27 14.58 -5.93%
  YoY % 18.54% -25.91% -7.03% -5.93% -28.02% 25.31% -
  Horiz. % 69.27% 58.44% 78.88% 84.84% 90.19% 125.31% 100.00%
DY 4.13 3.65 5.56 6.91 7.26 8.25 7.55 -9.56%
  YoY % 13.15% -34.35% -19.54% -4.82% -12.00% 9.27% -
  Horiz. % 54.70% 48.34% 73.64% 91.52% 96.16% 109.27% 100.00%
P/NAPS 0.00 2.01 1.25 1.15 1.24 1.05 1.28 -
  YoY % 0.00% 60.80% 8.70% -7.26% 18.10% -17.97% -
  Horiz. % 0.00% 157.03% 97.66% 89.84% 96.88% 82.03% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 1.0800 -
P/RPS 0.65 0.64 0.40 0.34 0.33 0.28 0.38 9.35%
  YoY % 1.56% 60.00% 17.65% 3.03% 17.86% -26.32% -
  Horiz. % 171.05% 168.42% 105.26% 89.47% 86.84% 73.68% 100.00%
P/EPS 9.96 13.54 10.81 8.87 7.79 5.75 6.99 6.07%
  YoY % -26.44% 25.25% 21.87% 13.86% 35.48% -17.74% -
  Horiz. % 142.49% 193.71% 154.65% 126.90% 111.44% 82.26% 100.00%
EY 10.04 7.38 9.25 11.27 12.84 17.38 14.31 -5.73%
  YoY % 36.04% -20.22% -17.92% -12.23% -26.12% 21.45% -
  Horiz. % 70.16% 51.57% 64.64% 78.76% 89.73% 121.45% 100.00%
DY 4.10 3.16 4.47 6.30 7.09 7.84 7.41 -9.39%
  YoY % 29.75% -29.31% -29.05% -11.14% -9.57% 5.80% -
  Horiz. % 55.33% 42.65% 60.32% 85.02% 95.68% 105.80% 100.00%
P/NAPS 0.00 2.32 1.56 1.26 1.27 1.11 1.30 -
  YoY % 0.00% 48.72% 23.81% -0.79% 14.41% -14.62% -
  Horiz. % 0.00% 178.46% 120.00% 96.92% 97.69% 85.38% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers