Highlights

[LUXCHEM] YoY TTM Result on 2013-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -0.54%    YoY -     -10.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 701,550 686,754 603,523 524,936 496,918 498,933 399,824 9.81%
  YoY % 2.15% 13.79% 14.97% 5.64% -0.40% 24.79% -
  Horiz. % 175.46% 171.76% 150.95% 131.29% 124.28% 124.79% 100.00%
PBT 59,079 54,396 29,578 26,170 29,242 30,217 27,860 13.33%
  YoY % 8.61% 83.91% 13.02% -10.51% -3.23% 8.46% -
  Horiz. % 212.06% 195.25% 106.17% 93.93% 104.96% 108.46% 100.00%
Tax -15,394 -14,801 -7,748 -6,776 -7,285 -7,526 -7,382 13.02%
  YoY % -4.01% -91.03% -14.34% 6.99% 3.20% -1.95% -
  Horiz. % 208.53% 200.50% 104.96% 91.79% 98.69% 101.95% 100.00%
NP 43,685 39,595 21,830 19,394 21,957 22,691 20,478 13.45%
  YoY % 10.33% 81.38% 12.56% -11.67% -3.23% 10.81% -
  Horiz. % 213.33% 193.35% 106.60% 94.71% 107.22% 110.81% 100.00%
NP to SH 43,499 39,735 21,962 19,648 22,037 22,708 20,478 13.37%
  YoY % 9.47% 80.93% 11.78% -10.84% -2.95% 10.89% -
  Horiz. % 212.42% 194.04% 107.25% 95.95% 107.61% 110.89% 100.00%
Tax Rate 26.06 % 27.21 % 26.20 % 25.89 % 24.91 % 24.91 % 26.50 % -0.28%
  YoY % -4.23% 3.85% 1.20% 3.93% 0.00% -6.00% -
  Horiz. % 98.34% 102.68% 98.87% 97.70% 94.00% 94.00% 100.00%
Total Cost 657,865 647,159 581,693 505,542 474,961 476,242 379,346 9.60%
  YoY % 1.65% 11.25% 15.06% 6.44% -0.27% 25.54% -
  Horiz. % 173.42% 170.60% 153.34% 133.27% 125.21% 125.54% 100.00%
Net Worth 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.42%
  YoY % -60.37% 23.17% 19.84% -5.49% 8.67% 11.76% -
  Horiz. % 67.14% 169.42% 137.55% 114.78% 121.46% 111.76% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 18,917 17,051 11,685 10,396 11,114 11,723 10,410 10.46%
  YoY % 10.94% 45.93% 12.39% -6.46% -5.19% 12.62% -
  Horiz. % 181.73% 163.80% 112.25% 99.87% 106.77% 112.62% 100.00%
Div Payout % 43.49 % 42.91 % 53.21 % 52.91 % 50.44 % 51.63 % 50.84 % -2.57%
  YoY % 1.35% -19.36% 0.57% 4.90% -2.30% 1.55% -
  Horiz. % 85.54% 84.40% 104.66% 104.07% 99.21% 101.55% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.42%
  YoY % -60.37% 23.17% 19.84% -5.49% 8.67% 11.76% -
  Horiz. % 67.14% 169.42% 137.55% 114.78% 121.46% 111.76% 100.00%
NOSH 271,425 262,712 259,512 129,934 130,940 130,428 130,114 13.02%
  YoY % 3.32% 1.23% 99.73% -0.77% 0.39% 0.24% -
  Horiz. % 208.60% 201.91% 199.45% 99.86% 100.63% 100.24% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 5.12 % 3.32%
  YoY % 7.97% 59.39% -1.90% -16.52% -2.86% -11.13% -
  Horiz. % 121.68% 112.70% 70.70% 72.07% 86.33% 88.87% 100.00%
ROE 57.24 % 20.72 % 14.10 % 15.12 % 16.03 % 17.95 % 18.09 % 21.14%
  YoY % 176.25% 46.95% -6.75% -5.68% -10.70% -0.77% -
  Horiz. % 316.42% 114.54% 77.94% 83.58% 88.61% 99.23% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.47 261.41 232.56 404.00 379.50 382.53 307.29 -2.84%
  YoY % -1.12% 12.41% -42.44% 6.46% -0.79% 24.49% -
  Horiz. % 84.11% 85.07% 75.68% 131.47% 123.50% 124.49% 100.00%
EPS 16.03 15.12 8.46 15.12 16.83 17.41 15.74 0.30%
  YoY % 6.02% 78.72% -44.05% -10.16% -3.33% 10.61% -
  Horiz. % 101.84% 96.06% 53.75% 96.06% 106.93% 110.61% 100.00%
DPS 6.97 6.50 4.50 8.00 8.50 9.00 8.00 -2.27%
  YoY % 7.23% 44.44% -43.75% -5.88% -5.56% 12.50% -
  Horiz. % 87.12% 81.25% 56.25% 100.00% 106.25% 112.50% 100.00%
NAPS 0.2800 0.7300 0.6000 1.0000 1.0500 0.9700 0.8700 -17.20%
  YoY % -61.64% 21.67% -40.00% -4.76% 8.25% 11.49% -
  Horiz. % 32.18% 83.91% 68.97% 114.94% 120.69% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.31 76.66 67.37 58.60 55.47 55.70 44.63 9.81%
  YoY % 2.15% 13.79% 14.97% 5.64% -0.41% 24.80% -
  Horiz. % 175.46% 171.77% 150.95% 131.30% 124.29% 124.80% 100.00%
EPS 4.86 4.44 2.45 2.19 2.46 2.53 2.29 13.35%
  YoY % 9.46% 81.22% 11.87% -10.98% -2.77% 10.48% -
  Horiz. % 212.23% 193.89% 106.99% 95.63% 107.42% 110.48% 100.00%
DPS 2.11 1.90 1.30 1.16 1.24 1.31 1.16 10.48%
  YoY % 11.05% 46.15% 12.07% -6.45% -5.34% 12.93% -
  Horiz. % 181.90% 163.79% 112.07% 100.00% 106.90% 112.93% 100.00%
NAPS 0.0848 0.2141 0.1738 0.1450 0.1535 0.1412 0.1264 -6.43%
  YoY % -60.39% 23.19% 19.86% -5.54% 8.71% 11.71% -
  Horiz. % 67.09% 169.38% 137.50% 114.72% 121.44% 111.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.4700 1.6600 0.8200 1.2900 1.2500 1.0100 1.0500 -
P/RPS 0.57 0.64 0.35 0.32 0.33 0.26 0.34 8.98%
  YoY % -10.94% 82.86% 9.38% -3.03% 26.92% -23.53% -
  Horiz. % 167.65% 188.24% 102.94% 94.12% 97.06% 76.47% 100.00%
P/EPS 9.17 10.98 9.69 8.53 7.43 5.80 6.67 5.44%
  YoY % -16.48% 13.31% 13.60% 14.80% 28.10% -13.04% -
  Horiz. % 137.48% 164.62% 145.28% 127.89% 111.39% 86.96% 100.00%
EY 10.90 9.11 10.32 11.72 13.46 17.24 14.99 -5.17%
  YoY % 19.65% -11.72% -11.95% -12.93% -21.93% 15.01% -
  Horiz. % 72.72% 60.77% 68.85% 78.19% 89.79% 115.01% 100.00%
DY 4.74 3.92 5.49 6.20 6.80 8.91 7.62 -7.60%
  YoY % 20.92% -28.60% -11.45% -8.82% -23.68% 16.93% -
  Horiz. % 62.20% 51.44% 72.05% 81.36% 89.24% 116.93% 100.00%
P/NAPS 5.25 2.27 1.37 1.29 1.19 1.04 1.21 27.68%
  YoY % 131.28% 65.69% 6.20% 8.40% 14.42% -14.05% -
  Horiz. % 433.88% 187.60% 113.22% 106.61% 98.35% 85.95% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 -
Price 1.6100 1.8200 0.9050 1.4400 1.2200 1.1100 1.0900 -
P/RPS 0.62 0.70 0.39 0.36 0.32 0.29 0.35 9.99%
  YoY % -11.43% 79.49% 8.33% 12.50% 10.34% -17.14% -
  Horiz. % 177.14% 200.00% 111.43% 102.86% 91.43% 82.86% 100.00%
P/EPS 10.05 12.03 10.69 9.52 7.25 6.38 6.93 6.39%
  YoY % -16.46% 12.54% 12.29% 31.31% 13.64% -7.94% -
  Horiz. % 145.02% 173.59% 154.26% 137.37% 104.62% 92.06% 100.00%
EY 9.95 8.31 9.35 10.50 13.79 15.68 14.44 -6.01%
  YoY % 19.74% -11.12% -10.95% -23.86% -12.05% 8.59% -
  Horiz. % 68.91% 57.55% 64.75% 72.71% 95.50% 108.59% 100.00%
DY 4.33 3.57 4.98 5.56 6.97 8.11 7.34 -8.41%
  YoY % 21.29% -28.31% -10.43% -20.23% -14.06% 10.49% -
  Horiz. % 58.99% 48.64% 67.85% 75.75% 94.96% 110.49% 100.00%
P/NAPS 5.75 2.49 1.51 1.44 1.16 1.14 1.25 28.93%
  YoY % 130.92% 64.90% 4.86% 24.14% 1.75% -8.80% -
  Horiz. % 460.00% 199.20% 120.80% 115.20% 92.80% 91.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS