Highlights

[LUXCHEM] YoY TTM Result on 2014-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     1.92%    YoY -     11.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 806,683 701,550 686,754 603,523 524,936 496,918 498,933 8.33%
  YoY % 14.99% 2.15% 13.79% 14.97% 5.64% -0.40% -
  Horiz. % 161.68% 140.61% 137.64% 120.96% 105.21% 99.60% 100.00%
PBT 55,775 59,079 54,396 29,578 26,170 29,242 30,217 10.75%
  YoY % -5.59% 8.61% 83.91% 13.02% -10.51% -3.23% -
  Horiz. % 184.58% 195.52% 180.02% 97.89% 86.61% 96.77% 100.00%
Tax -14,791 -15,394 -14,801 -7,748 -6,776 -7,285 -7,526 11.91%
  YoY % 3.92% -4.01% -91.03% -14.34% 6.99% 3.20% -
  Horiz. % 196.53% 204.54% 196.66% 102.95% 90.03% 96.80% 100.00%
NP 40,984 43,685 39,595 21,830 19,394 21,957 22,691 10.35%
  YoY % -6.18% 10.33% 81.38% 12.56% -11.67% -3.23% -
  Horiz. % 180.62% 192.52% 174.50% 96.21% 85.47% 96.77% 100.00%
NP to SH 40,747 43,499 39,735 21,962 19,648 22,037 22,708 10.23%
  YoY % -6.33% 9.47% 80.93% 11.78% -10.84% -2.95% -
  Horiz. % 179.44% 191.56% 174.98% 96.71% 86.52% 97.05% 100.00%
Tax Rate 26.52 % 26.06 % 27.21 % 26.20 % 25.89 % 24.91 % 24.91 % 1.05%
  YoY % 1.77% -4.23% 3.85% 1.20% 3.93% 0.00% -
  Horiz. % 106.46% 104.62% 109.23% 105.18% 103.93% 100.00% 100.00%
Total Cost 765,699 657,865 647,159 581,693 505,542 474,961 476,242 8.23%
  YoY % 16.39% 1.65% 11.25% 15.06% 6.44% -0.27% -
  Horiz. % 160.78% 138.14% 135.89% 122.14% 106.15% 99.73% 100.00%
Net Worth 255,871 75,999 191,780 155,707 129,934 137,487 126,515 12.44%
  YoY % 236.68% -60.37% 23.17% 19.84% -5.49% 8.67% -
  Horiz. % 202.25% 60.07% 151.59% 123.07% 102.70% 108.67% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 19,317 18,917 17,051 11,685 10,396 11,114 11,723 8.67%
  YoY % 2.11% 10.94% 45.93% 12.39% -6.46% -5.19% -
  Horiz. % 164.77% 161.36% 145.45% 99.67% 88.68% 94.81% 100.00%
Div Payout % 47.41 % 43.49 % 42.91 % 53.21 % 52.91 % 50.44 % 51.63 % -1.41%
  YoY % 9.01% 1.35% -19.36% 0.57% 4.90% -2.30% -
  Horiz. % 91.83% 84.23% 83.11% 103.06% 102.48% 97.70% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 255,871 75,999 191,780 155,707 129,934 137,487 126,515 12.44%
  YoY % 236.68% -60.37% 23.17% 19.84% -5.49% 8.67% -
  Horiz. % 202.25% 60.07% 151.59% 123.07% 102.70% 108.67% 100.00%
NOSH 825,391 271,425 262,712 259,512 129,934 130,940 130,428 35.96%
  YoY % 204.09% 3.32% 1.23% 99.73% -0.77% 0.39% -
  Horiz. % 632.83% 208.10% 201.42% 198.97% 99.62% 100.39% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 1.85%
  YoY % -18.46% 7.97% 59.39% -1.90% -16.52% -2.86% -
  Horiz. % 111.65% 136.92% 126.81% 79.56% 81.10% 97.14% 100.00%
ROE 15.92 % 57.24 % 20.72 % 14.10 % 15.12 % 16.03 % 17.95 % -1.98%
  YoY % -72.19% 176.25% 46.95% -6.75% -5.68% -10.70% -
  Horiz. % 88.69% 318.89% 115.43% 78.55% 84.23% 89.30% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 97.73 258.47 261.41 232.56 404.00 379.50 382.53 -20.33%
  YoY % -62.19% -1.12% 12.41% -42.44% 6.46% -0.79% -
  Horiz. % 25.55% 67.57% 68.34% 60.80% 105.61% 99.21% 100.00%
EPS 4.94 16.03 15.12 8.46 15.12 16.83 17.41 -18.92%
  YoY % -69.18% 6.02% 78.72% -44.05% -10.16% -3.33% -
  Horiz. % 28.37% 92.07% 86.85% 48.59% 86.85% 96.67% 100.00%
DPS 2.34 6.97 6.50 4.50 8.00 8.50 9.00 -20.09%
  YoY % -66.43% 7.23% 44.44% -43.75% -5.88% -5.56% -
  Horiz. % 26.00% 77.44% 72.22% 50.00% 88.89% 94.44% 100.00%
NAPS 0.3100 0.2800 0.7300 0.6000 1.0000 1.0500 0.9700 -17.30%
  YoY % 10.71% -61.64% 21.67% -40.00% -4.76% 8.25% -
  Horiz. % 31.96% 28.87% 75.26% 61.86% 103.09% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.13 78.38 76.73 67.43 58.65 55.52 55.74 8.33%
  YoY % 14.99% 2.15% 13.79% 14.97% 5.64% -0.39% -
  Horiz. % 161.70% 140.62% 137.66% 120.97% 105.22% 99.61% 100.00%
EPS 4.55 4.86 4.44 2.45 2.20 2.46 2.54 10.19%
  YoY % -6.38% 9.46% 81.22% 11.36% -10.57% -3.15% -
  Horiz. % 179.13% 191.34% 174.80% 96.46% 86.61% 96.85% 100.00%
DPS 2.16 2.11 1.91 1.31 1.16 1.24 1.31 8.68%
  YoY % 2.37% 10.47% 45.80% 12.93% -6.45% -5.34% -
  Horiz. % 164.89% 161.07% 145.80% 100.00% 88.55% 94.66% 100.00%
NAPS 0.2859 0.0849 0.2143 0.1740 0.1452 0.1536 0.1414 12.44%
  YoY % 236.75% -60.38% 23.16% 19.83% -5.47% 8.63% -
  Horiz. % 202.19% 60.04% 151.56% 123.06% 102.69% 108.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7550 1.4700 1.6600 0.8200 1.2900 1.2500 1.0100 -
P/RPS 0.77 0.57 0.64 0.35 0.32 0.33 0.26 19.82%
  YoY % 35.09% -10.94% 82.86% 9.38% -3.03% 26.92% -
  Horiz. % 296.15% 219.23% 246.15% 134.62% 123.08% 126.92% 100.00%
P/EPS 15.29 9.17 10.98 9.69 8.53 7.43 5.80 17.52%
  YoY % 66.74% -16.48% 13.31% 13.60% 14.80% 28.10% -
  Horiz. % 263.62% 158.10% 189.31% 167.07% 147.07% 128.10% 100.00%
EY 6.54 10.90 9.11 10.32 11.72 13.46 17.24 -14.90%
  YoY % -40.00% 19.65% -11.72% -11.95% -12.93% -21.93% -
  Horiz. % 37.94% 63.23% 52.84% 59.86% 67.98% 78.07% 100.00%
DY 3.10 4.74 3.92 5.49 6.20 6.80 8.91 -16.12%
  YoY % -34.60% 20.92% -28.60% -11.45% -8.82% -23.68% -
  Horiz. % 34.79% 53.20% 44.00% 61.62% 69.58% 76.32% 100.00%
P/NAPS 2.44 5.25 2.27 1.37 1.29 1.19 1.04 15.26%
  YoY % -53.52% 131.28% 65.69% 6.20% 8.40% 14.42% -
  Horiz. % 234.62% 504.81% 218.27% 131.73% 124.04% 114.42% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 -
Price 0.7300 1.6100 1.8200 0.9050 1.4400 1.2200 1.1100 -
P/RPS 0.75 0.62 0.70 0.39 0.36 0.32 0.29 17.14%
  YoY % 20.97% -11.43% 79.49% 8.33% 12.50% 10.34% -
  Horiz. % 258.62% 213.79% 241.38% 134.48% 124.14% 110.34% 100.00%
P/EPS 14.79 10.05 12.03 10.69 9.52 7.25 6.38 15.03%
  YoY % 47.16% -16.46% 12.54% 12.29% 31.31% 13.64% -
  Horiz. % 231.82% 157.52% 188.56% 167.55% 149.22% 113.64% 100.00%
EY 6.76 9.95 8.31 9.35 10.50 13.79 15.68 -13.07%
  YoY % -32.06% 19.74% -11.12% -10.95% -23.86% -12.05% -
  Horiz. % 43.11% 63.46% 53.00% 59.63% 66.96% 87.95% 100.00%
DY 3.21 4.33 3.57 4.98 5.56 6.97 8.11 -14.30%
  YoY % -25.87% 21.29% -28.31% -10.43% -20.23% -14.06% -
  Horiz. % 39.58% 53.39% 44.02% 61.41% 68.56% 85.94% 100.00%
P/NAPS 2.35 5.75 2.49 1.51 1.44 1.16 1.14 12.80%
  YoY % -59.13% 130.92% 64.90% 4.86% 24.14% 1.75% -
  Horiz. % 206.14% 504.39% 218.42% 132.46% 126.32% 101.75% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers