Highlights

[LUXCHEM] YoY TTM Result on 2016-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -4.11%    YoY -     9.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 765,480 814,087 806,683 701,550 686,754 603,523 524,936 6.49%
  YoY % -5.97% 0.92% 14.99% 2.15% 13.79% 14.97% -
  Horiz. % 145.82% 155.08% 153.67% 133.64% 130.83% 114.97% 100.00%
PBT 50,122 49,881 55,775 59,079 54,396 29,578 26,170 11.43%
  YoY % 0.48% -10.57% -5.59% 8.61% 83.91% 13.02% -
  Horiz. % 191.52% 190.60% 213.13% 225.75% 207.86% 113.02% 100.00%
Tax -13,167 -12,232 -14,791 -15,394 -14,801 -7,748 -6,776 11.70%
  YoY % -7.64% 17.30% 3.92% -4.01% -91.03% -14.34% -
  Horiz. % 194.32% 180.52% 218.29% 227.18% 218.43% 114.34% 100.00%
NP 36,955 37,649 40,984 43,685 39,595 21,830 19,394 11.34%
  YoY % -1.84% -8.14% -6.18% 10.33% 81.38% 12.56% -
  Horiz. % 190.55% 194.13% 211.32% 225.25% 204.16% 112.56% 100.00%
NP to SH 37,644 37,978 40,747 43,499 39,735 21,962 19,648 11.44%
  YoY % -0.88% -6.80% -6.33% 9.47% 80.93% 11.78% -
  Horiz. % 191.59% 193.29% 207.38% 221.39% 202.23% 111.78% 100.00%
Tax Rate 26.27 % 24.52 % 26.52 % 26.06 % 27.21 % 26.20 % 25.89 % 0.24%
  YoY % 7.14% -7.54% 1.77% -4.23% 3.85% 1.20% -
  Horiz. % 101.47% 94.71% 102.43% 100.66% 105.10% 101.20% 100.00%
Total Cost 728,525 776,438 765,699 657,865 647,159 581,693 505,542 6.28%
  YoY % -6.17% 1.40% 16.39% 1.65% 11.25% 15.06% -
  Horiz. % 144.11% 153.59% 151.46% 130.13% 128.01% 115.06% 100.00%
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.95%
  YoY % 6.16% 10.38% 236.68% -60.37% 23.17% 19.84% -
  Horiz. % 230.76% 217.37% 196.92% 58.49% 147.60% 119.84% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,727 19,203 19,317 18,917 17,051 11,685 10,396 11.26%
  YoY % 2.73% -0.59% 2.11% 10.94% 45.93% 12.39% -
  Horiz. % 189.75% 184.71% 185.80% 181.96% 164.01% 112.39% 100.00%
Div Payout % 52.41 % 50.57 % 47.41 % 43.49 % 42.91 % 53.21 % 52.91 % -0.16%
  YoY % 3.64% 6.67% 9.01% 1.35% -19.36% 0.57% -
  Horiz. % 99.06% 95.58% 89.60% 82.20% 81.10% 100.57% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 299,833 282,432 255,871 75,999 191,780 155,707 129,934 14.95%
  YoY % 6.16% 10.38% 236.68% -60.37% 23.17% 19.84% -
  Horiz. % 230.76% 217.37% 196.92% 58.49% 147.60% 119.84% 100.00%
NOSH 881,864 855,857 825,391 271,425 262,712 259,512 129,934 37.58%
  YoY % 3.04% 3.69% 204.09% 3.32% 1.23% 99.73% -
  Horiz. % 678.70% 658.68% 635.24% 208.89% 202.19% 199.73% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.83 % 4.62 % 5.08 % 6.23 % 5.77 % 3.62 % 3.69 % 4.59%
  YoY % 4.55% -9.06% -18.46% 7.97% 59.39% -1.90% -
  Horiz. % 130.89% 125.20% 137.67% 168.83% 156.37% 98.10% 100.00%
ROE 12.55 % 13.45 % 15.92 % 57.24 % 20.72 % 14.10 % 15.12 % -3.06%
  YoY % -6.69% -15.52% -72.19% 176.25% 46.95% -6.75% -
  Horiz. % 83.00% 88.96% 105.29% 378.57% 137.04% 93.25% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 86.80 95.12 97.73 258.47 261.41 232.56 404.00 -22.60%
  YoY % -8.75% -2.67% -62.19% -1.12% 12.41% -42.44% -
  Horiz. % 21.49% 23.54% 24.19% 63.98% 64.71% 57.56% 100.00%
EPS 4.27 4.44 4.94 16.03 15.12 8.46 15.12 -18.99%
  YoY % -3.83% -10.12% -69.18% 6.02% 78.72% -44.05% -
  Horiz. % 28.24% 29.37% 32.67% 106.02% 100.00% 55.95% 100.00%
DPS 2.25 2.25 2.34 6.97 6.50 4.50 8.00 -19.05%
  YoY % 0.00% -3.85% -66.43% 7.23% 44.44% -43.75% -
  Horiz. % 28.12% 28.12% 29.25% 87.12% 81.25% 56.25% 100.00%
NAPS 0.3400 0.3300 0.3100 0.2800 0.7300 0.6000 1.0000 -16.45%
  YoY % 3.03% 6.45% 10.71% -61.64% 21.67% -40.00% -
  Horiz. % 34.00% 33.00% 31.00% 28.00% 73.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 85.45 90.88 90.05 78.31 76.66 67.37 58.60 6.49%
  YoY % -5.97% 0.92% 14.99% 2.15% 13.79% 14.97% -
  Horiz. % 145.82% 155.09% 153.67% 133.63% 130.82% 114.97% 100.00%
EPS 4.20 4.24 4.55 4.86 4.44 2.45 2.19 11.46%
  YoY % -0.94% -6.81% -6.38% 9.46% 81.22% 11.87% -
  Horiz. % 191.78% 193.61% 207.76% 221.92% 202.74% 111.87% 100.00%
DPS 2.20 2.14 2.16 2.11 1.90 1.30 1.16 11.25%
  YoY % 2.80% -0.93% 2.37% 11.05% 46.15% 12.07% -
  Horiz. % 189.66% 184.48% 186.21% 181.90% 163.79% 112.07% 100.00%
NAPS 0.3347 0.3153 0.2856 0.0848 0.2141 0.1738 0.1450 14.95%
  YoY % 6.15% 10.40% 236.79% -60.39% 23.19% 19.86% -
  Horiz. % 230.83% 217.45% 196.97% 58.48% 147.66% 119.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.5200 0.7550 1.4700 1.6600 0.8200 1.2900 -
P/RPS 0.55 0.55 0.77 0.57 0.64 0.35 0.32 9.44%
  YoY % 0.00% -28.57% 35.09% -10.94% 82.86% 9.38% -
  Horiz. % 171.88% 171.88% 240.62% 178.12% 200.00% 109.38% 100.00%
P/EPS 11.24 11.72 15.29 9.17 10.98 9.69 8.53 4.70%
  YoY % -4.10% -23.35% 66.74% -16.48% 13.31% 13.60% -
  Horiz. % 131.77% 137.40% 179.25% 107.50% 128.72% 113.60% 100.00%
EY 8.89 8.53 6.54 10.90 9.11 10.32 11.72 -4.50%
  YoY % 4.22% 30.43% -40.00% 19.65% -11.72% -11.95% -
  Horiz. % 75.85% 72.78% 55.80% 93.00% 77.73% 88.05% 100.00%
DY 4.69 4.33 3.10 4.74 3.92 5.49 6.20 -4.54%
  YoY % 8.31% 39.68% -34.60% 20.92% -28.60% -11.45% -
  Horiz. % 75.65% 69.84% 50.00% 76.45% 63.23% 88.55% 100.00%
P/NAPS 1.41 1.58 2.44 5.25 2.27 1.37 1.29 1.49%
  YoY % -10.76% -35.25% -53.52% 131.28% 65.69% 6.20% -
  Horiz. % 109.30% 122.48% 189.15% 406.98% 175.97% 106.20% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 15/02/19 14/02/18 16/02/17 22/02/16 18/02/15 21/02/14 -
Price 0.5450 0.5400 0.7300 1.6100 1.8200 0.9050 1.4400 -
P/RPS 0.63 0.57 0.75 0.62 0.70 0.39 0.36 9.77%
  YoY % 10.53% -24.00% 20.97% -11.43% 79.49% 8.33% -
  Horiz. % 175.00% 158.33% 208.33% 172.22% 194.44% 108.33% 100.00%
P/EPS 12.77 12.17 14.79 10.05 12.03 10.69 9.52 5.01%
  YoY % 4.93% -17.71% 47.16% -16.46% 12.54% 12.29% -
  Horiz. % 134.14% 127.84% 155.36% 105.57% 126.37% 112.29% 100.00%
EY 7.83 8.22 6.76 9.95 8.31 9.35 10.50 -4.77%
  YoY % -4.74% 21.60% -32.06% 19.74% -11.12% -10.95% -
  Horiz. % 74.57% 78.29% 64.38% 94.76% 79.14% 89.05% 100.00%
DY 4.13 4.17 3.21 4.33 3.57 4.98 5.56 -4.83%
  YoY % -0.96% 29.91% -25.87% 21.29% -28.31% -10.43% -
  Horiz. % 74.28% 75.00% 57.73% 77.88% 64.21% 89.57% 100.00%
P/NAPS 1.60 1.64 2.35 5.75 2.49 1.51 1.44 1.77%
  YoY % -2.44% -30.21% -59.13% 130.92% 64.90% 4.86% -
  Horiz. % 111.11% 113.89% 163.19% 399.31% 172.92% 104.86% 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.
 


 

715  145  458  974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 XDL 0.1650.00 
 MTOUCHE 0.160.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 
Partners & Brokers