Highlights

[LUXCHEM] YoY TTM Result on 2014-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     8.49%    YoY -     9.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 795,853 699,188 649,865 585,263 517,949 505,987 477,195 8.89%
  YoY % 13.83% 7.59% 11.04% 13.00% 2.36% 6.03% -
  Horiz. % 166.78% 146.52% 136.18% 122.65% 108.54% 106.03% 100.00%
PBT 61,088 59,450 44,000 28,831 26,123 28,238 31,339 11.76%
  YoY % 2.76% 35.11% 52.61% 10.37% -7.49% -9.90% -
  Horiz. % 194.93% 189.70% 140.40% 92.00% 83.36% 90.10% 100.00%
Tax -16,006 -13,774 -13,637 -7,366 -6,587 -6,906 -8,322 11.51%
  YoY % -16.20% -1.00% -85.13% -11.83% 4.62% 17.02% -
  Horiz. % 192.33% 165.51% 163.87% 88.51% 79.15% 82.98% 100.00%
NP 45,082 45,676 30,363 21,465 19,536 21,332 23,017 11.84%
  YoY % -1.30% 50.43% 41.45% 9.87% -8.42% -7.32% -
  Horiz. % 195.86% 198.44% 131.92% 93.26% 84.88% 92.68% 100.00%
NP to SH 44,772 45,363 30,649 21,549 19,755 21,401 23,017 11.72%
  YoY % -1.30% 48.01% 42.23% 9.08% -7.69% -7.02% -
  Horiz. % 194.52% 197.08% 133.16% 93.62% 85.83% 92.98% 100.00%
Tax Rate 26.20 % 23.17 % 30.99 % 25.55 % 25.22 % 24.46 % 26.55 % -0.22%
  YoY % 13.08% -25.23% 21.29% 1.31% 3.11% -7.87% -
  Horiz. % 98.68% 87.27% 116.72% 96.23% 94.99% 92.13% 100.00%
Total Cost 750,771 653,512 619,502 563,798 498,413 484,655 454,178 8.73%
  YoY % 14.88% 5.49% 9.88% 13.12% 2.84% 6.71% -
  Horiz. % 165.30% 143.89% 136.40% 124.14% 109.74% 106.71% 100.00%
Net Worth 247,789 0 178,640 149,625 138,937 131,237 119,471 12.92%
  YoY % 0.00% 0.00% 19.39% 7.69% 5.87% 9.85% -
  Horiz. % 207.40% 0.00% 149.53% 125.24% 116.29% 109.85% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 % 42.77 % 40.84 % 42.47 % 48.25 % 56.20 % 54.85 % 45.20 % -0.92%
  YoY % 4.73% -3.84% -11.98% -14.15% 2.46% 21.35% -
  Horiz. % 94.62% 90.35% 93.96% 106.75% 124.34% 121.35% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,789 0 178,640 149,625 138,937 131,237 119,471 12.92%
  YoY % 0.00% 0.00% 19.39% 7.69% 5.87% 9.85% -
  Horiz. % 207.40% 0.00% 149.53% 125.24% 116.29% 109.85% 100.00%
NOSH 825,964 270,543 262,707 130,108 129,848 131,237 129,860 36.08%
  YoY % 205.30% 2.98% 101.91% 0.20% -1.06% 1.06% -
  Horiz. % 636.04% 208.33% 202.30% 100.19% 99.99% 101.06% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.66 % 6.53 % 4.67 % 3.67 % 3.77 % 4.22 % 4.82 % 2.71%
  YoY % -13.32% 39.83% 27.25% -2.65% -10.66% -12.45% -
  Horiz. % 117.43% 135.48% 96.89% 76.14% 78.22% 87.55% 100.00%
ROE 18.07 % - % 17.16 % 14.40 % 14.22 % 16.31 % 19.27 % -1.06%
  YoY % 0.00% 0.00% 19.17% 1.27% -12.81% -15.36% -
  Horiz. % 93.77% 0.00% 89.05% 74.73% 73.79% 84.64% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 96.35 258.44 247.37 449.83 398.89 385.55 367.47 -19.98%
  YoY % -62.72% 4.48% -45.01% 12.77% 3.46% 4.92% -
  Horiz. % 26.22% 70.33% 67.32% 122.41% 108.55% 104.92% 100.00%
EPS 5.42 16.77 11.67 16.56 15.21 16.31 17.72 -17.90%
  YoY % -67.68% 43.70% -29.53% 8.88% -6.74% -7.96% -
  Horiz. % 30.59% 94.64% 65.86% 93.45% 85.84% 92.04% 100.00%
DPS 2.32 6.85 5.00 8.00 8.50 9.00 8.00 -18.63%
  YoY % -66.13% 37.00% -37.50% -5.88% -5.56% 12.50% -
  Horiz. % 29.00% 85.62% 62.50% 100.00% 106.25% 112.50% 100.00%
NAPS 0.3000 0.0000 0.6800 1.1500 1.0700 1.0000 0.9200 -17.02%
  YoY % 0.00% 0.00% -40.87% 7.48% 7.00% 8.70% -
  Horiz. % 32.61% 0.00% 73.91% 125.00% 116.30% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 88.84 78.05 72.55 65.33 57.82 56.48 53.27 8.89%
  YoY % 13.82% 7.58% 11.05% 12.99% 2.37% 6.03% -
  Horiz. % 166.77% 146.52% 136.19% 122.64% 108.54% 106.03% 100.00%
EPS 5.00 5.06 3.42 2.41 2.21 2.39 2.57 11.72%
  YoY % -1.19% 47.95% 41.91% 9.05% -7.53% -7.00% -
  Horiz. % 194.55% 196.89% 133.07% 93.77% 85.99% 93.00% 100.00%
DPS 2.14 2.07 1.45 1.16 1.24 1.31 1.16 10.74%
  YoY % 3.38% 42.76% 25.00% -6.45% -5.34% 12.93% -
  Horiz. % 184.48% 178.45% 125.00% 100.00% 106.90% 112.93% 100.00%
NAPS 0.2766 0.0000 0.1994 0.1670 0.1551 0.1465 0.1334 12.91%
  YoY % 0.00% 0.00% 19.40% 7.67% 5.87% 9.82% -
  Horiz. % 207.35% 0.00% 149.48% 125.19% 116.27% 109.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.8150 1.6600 1.3700 1.4400 1.2300 1.2400 0.9700 -
P/RPS 0.85 0.64 0.55 0.32 0.31 0.32 0.26 21.80%
  YoY % 32.81% 16.36% 71.88% 3.23% -3.12% 23.08% -
  Horiz. % 326.92% 246.15% 211.54% 123.08% 119.23% 123.08% 100.00%
P/EPS 15.04 9.90 11.74 8.69 8.08 7.60 5.47 18.34%
  YoY % 51.92% -15.67% 35.10% 7.55% 6.32% 38.94% -
  Horiz. % 274.95% 180.99% 214.63% 158.87% 147.71% 138.94% 100.00%
EY 6.65 10.10 8.52 11.50 12.37 13.15 18.27 -15.49%
  YoY % -34.16% 18.54% -25.91% -7.03% -5.93% -28.02% -
  Horiz. % 36.40% 55.28% 46.63% 62.94% 67.71% 71.98% 100.00%
DY 2.84 4.13 3.65 5.56 6.91 7.26 8.25 -16.27%
  YoY % -31.23% 13.15% -34.35% -19.54% -4.82% -12.00% -
  Horiz. % 34.42% 50.06% 44.24% 67.39% 83.76% 88.00% 100.00%
P/NAPS 2.72 0.00 2.01 1.25 1.15 1.24 1.05 17.17%
  YoY % 0.00% 0.00% 60.80% 8.70% -7.26% 18.10% -
  Horiz. % 259.05% 0.00% 191.43% 119.05% 109.52% 118.10% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/10/17 21/10/16 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 -
Price 0.8050 1.6700 1.5800 1.7900 1.3500 1.2700 1.0200 -
P/RPS 0.84 0.65 0.64 0.40 0.34 0.33 0.28 20.07%
  YoY % 29.23% 1.56% 60.00% 17.65% 3.03% 17.86% -
  Horiz. % 300.00% 232.14% 228.57% 142.86% 121.43% 117.86% 100.00%
P/EPS 14.85 9.96 13.54 10.81 8.87 7.79 5.75 17.12%
  YoY % 49.10% -26.44% 25.25% 21.87% 13.86% 35.48% -
  Horiz. % 258.26% 173.22% 235.48% 188.00% 154.26% 135.48% 100.00%
EY 6.73 10.04 7.38 9.25 11.27 12.84 17.38 -14.61%
  YoY % -32.97% 36.04% -20.22% -17.92% -12.23% -26.12% -
  Horiz. % 38.72% 57.77% 42.46% 53.22% 64.84% 73.88% 100.00%
DY 2.88 4.10 3.16 4.47 6.30 7.09 7.84 -15.36%
  YoY % -29.76% 29.75% -29.31% -29.05% -11.14% -9.57% -
  Horiz. % 36.73% 52.30% 40.31% 57.02% 80.36% 90.43% 100.00%
P/NAPS 2.68 0.00 2.32 1.56 1.26 1.27 1.11 15.81%
  YoY % 0.00% 0.00% 48.72% 23.81% -0.79% 14.41% -
  Horiz. % 241.44% 0.00% 209.01% 140.54% 113.51% 114.41% 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
 
 

262  410  584  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.080.00 
 CME 0.13+0.015 
 HBGLOB 0.20-0.01 
 RSAWIT 0.33+0.02 
 MTRONIC-WA 0.030.00 
 SAPNRG 0.125+0.01 
 MMAG-WB 0.365-0.045 
 IRIS 0.34+0.015 
 TDM 0.275+0.01 
 JTIASA 0.88+0.05 

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