Highlights

[LUXCHEM] YoY TTM Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     2.28%    YoY -     -0.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 759,712 674,184 632,599 527,541 508,710 520,599 416,504 10.53%
  YoY % 12.69% 6.57% 19.91% 3.70% -2.28% 24.99% -
  Horiz. % 182.40% 161.87% 151.88% 126.66% 122.14% 124.99% 100.00%
PBT 67,901 59,091 27,789 26,782 26,787 30,946 29,571 14.85%
  YoY % 14.91% 112.64% 3.76% -0.02% -13.44% 4.65% -
  Horiz. % 229.62% 199.83% 93.97% 90.57% 90.59% 104.65% 100.00%
Tax -17,505 -13,931 -9,492 -6,873 -6,661 -7,715 -7,839 14.31%
  YoY % -25.66% -46.77% -38.11% -3.18% 13.66% 1.58% -
  Horiz. % 223.31% 177.71% 121.09% 87.68% 84.97% 98.42% 100.00%
NP 50,396 45,160 18,297 19,909 20,126 23,231 21,732 15.03%
  YoY % 11.59% 146.82% -8.10% -1.08% -13.37% 6.90% -
  Horiz. % 231.90% 207.80% 84.19% 91.61% 92.61% 106.90% 100.00%
NP to SH 50,106 45,185 18,556 20,096 20,194 23,246 21,732 14.92%
  YoY % 10.89% 143.51% -7.66% -0.49% -13.13% 6.97% -
  Horiz. % 230.56% 207.92% 85.39% 92.47% 92.92% 106.97% 100.00%
Tax Rate 25.78 % 23.58 % 34.16 % 25.66 % 24.87 % 24.93 % 26.51 % -0.46%
  YoY % 9.33% -30.97% 33.13% 3.18% -0.24% -5.96% -
  Horiz. % 97.25% 88.95% 128.86% 96.79% 93.81% 94.04% 100.00%
Total Cost 709,316 629,024 614,302 507,632 488,584 497,368 394,772 10.25%
  YoY % 12.76% 2.40% 21.01% 3.90% -1.77% 25.99% -
  Horiz. % 179.68% 159.34% 155.61% 128.59% 123.76% 125.99% 100.00%
Net Worth 0 198,920 165,546 130,131 140,368 132,516 119,682 -
  YoY % 0.00% 20.16% 27.22% -7.29% 5.93% 10.72% -
  Horiz. % 0.00% 166.21% 138.32% 108.73% 117.28% 110.72% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % 37.76 % 37.74 % 62.97 % 51.74 % 55.04 % 50.43 % 47.90 % -3.88%
  YoY % 0.05% -40.07% 21.70% -6.00% 9.14% 5.28% -
  Horiz. % 78.83% 78.79% 131.46% 108.02% 114.91% 105.28% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 198,920 165,546 130,131 140,368 132,516 119,682 -
  YoY % 0.00% 20.16% 27.22% -7.29% 5.93% 10.72% -
  Horiz. % 0.00% 166.21% 138.32% 108.73% 117.28% 110.72% 100.00%
NOSH 275,485 265,227 258,666 130,131 129,971 129,918 130,089 13.31%
  YoY % 3.87% 2.54% 98.77% 0.12% 0.04% -0.13% -
  Horiz. % 211.77% 203.88% 198.84% 100.03% 99.91% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.63 % 6.70 % 2.89 % 3.77 % 3.96 % 4.46 % 5.22 % 4.06%
  YoY % -1.04% 131.83% -23.34% -4.80% -11.21% -14.56% -
  Horiz. % 127.01% 128.35% 55.36% 72.22% 75.86% 85.44% 100.00%
ROE - % 22.72 % 11.21 % 15.44 % 14.39 % 17.54 % 18.16 % -
  YoY % 0.00% 102.68% -27.40% 7.30% -17.96% -3.41% -
  Horiz. % 0.00% 125.11% 61.73% 85.02% 79.24% 96.59% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 275.77 254.19 244.56 405.39 391.40 400.71 320.17 -2.46%
  YoY % 8.49% 3.94% -39.67% 3.57% -2.32% 25.16% -
  Horiz. % 86.13% 79.39% 76.38% 126.62% 122.25% 125.16% 100.00%
EPS 18.19 17.04 7.17 15.44 15.54 17.89 16.71 1.42%
  YoY % 6.75% 137.66% -53.56% -0.64% -13.14% 7.06% -
  Horiz. % 108.86% 101.97% 42.91% 92.40% 93.00% 107.06% 100.00%
DPS 6.87 6.50 4.52 8.00 8.50 9.00 8.00 -2.50%
  YoY % 5.69% 43.81% -43.50% -5.88% -5.56% 12.50% -
  Horiz. % 85.88% 81.25% 56.50% 100.00% 106.25% 112.50% 100.00%
NAPS 0.0000 0.7500 0.6400 1.0000 1.0800 1.0200 0.9200 -
  YoY % 0.00% 17.19% -36.00% -7.41% 5.88% 10.87% -
  Horiz. % 0.00% 81.52% 69.57% 108.70% 117.39% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 84.94 75.38 70.73 58.98 56.88 58.21 46.57 10.53%
  YoY % 12.68% 6.57% 19.92% 3.69% -2.28% 24.99% -
  Horiz. % 182.39% 161.86% 151.88% 126.65% 122.14% 124.99% 100.00%
EPS 5.60 5.05 2.07 2.25 2.26 2.60 2.43 14.91%
  YoY % 10.89% 143.96% -8.00% -0.44% -13.08% 7.00% -
  Horiz. % 230.45% 207.82% 85.19% 92.59% 93.00% 107.00% 100.00%
DPS 2.12 1.91 1.31 1.16 1.24 1.31 1.16 10.56%
  YoY % 10.99% 45.80% 12.93% -6.45% -5.34% 12.93% -
  Horiz. % 182.76% 164.66% 112.93% 100.00% 106.90% 112.93% 100.00%
NAPS 0.0000 0.2224 0.1851 0.1455 0.1569 0.1482 0.1338 -
  YoY % 0.00% 20.15% 27.22% -7.27% 5.87% 10.76% -
  Horiz. % 0.00% 166.22% 138.34% 108.74% 117.26% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 1.0900 -
P/RPS 0.57 0.68 0.40 0.36 0.33 0.28 0.34 8.98%
  YoY % -16.18% 70.00% 11.11% 9.09% 17.86% -17.65% -
  Horiz. % 167.65% 200.00% 117.65% 105.88% 97.06% 82.35% 100.00%
P/EPS 8.69 10.10 13.52 9.32 8.24 6.20 6.52 4.90%
  YoY % -13.96% -25.30% 45.06% 13.11% 32.90% -4.91% -
  Horiz. % 133.28% 154.91% 207.36% 142.94% 126.38% 95.09% 100.00%
EY 11.51 9.90 7.40 10.72 12.14 16.12 15.33 -4.66%
  YoY % 16.26% 33.78% -30.97% -11.70% -24.69% 5.15% -
  Horiz. % 75.08% 64.58% 48.27% 69.93% 79.19% 105.15% 100.00%
DY 4.35 3.78 4.66 5.56 6.64 8.11 7.34 -8.34%
  YoY % 15.08% -18.88% -16.19% -16.27% -18.13% 10.49% -
  Horiz. % 59.26% 51.50% 63.49% 75.75% 90.46% 110.49% 100.00%
P/NAPS 0.00 2.29 1.52 1.44 1.19 1.09 1.18 -
  YoY % 0.00% 50.66% 5.56% 21.01% 9.17% -7.63% -
  Horiz. % 0.00% 194.07% 128.81% 122.03% 100.85% 92.37% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 -
Price 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 1.1100 -
P/RPS 0.65 0.67 0.49 0.35 0.32 0.28 0.35 10.86%
  YoY % -2.99% 36.73% 40.00% 9.38% 14.29% -20.00% -
  Horiz. % 185.71% 191.43% 140.00% 100.00% 91.43% 80.00% 100.00%
P/EPS 9.84 10.04 16.59 9.20 8.17 6.37 6.64 6.77%
  YoY % -1.99% -39.48% 80.33% 12.61% 28.26% -4.07% -
  Horiz. % 148.19% 151.20% 249.85% 138.55% 123.04% 95.93% 100.00%
EY 10.16 9.96 6.03 10.88 12.23 15.70 15.05 -6.33%
  YoY % 2.01% 65.17% -44.58% -11.04% -22.10% 4.32% -
  Horiz. % 67.51% 66.18% 40.07% 72.29% 81.26% 104.32% 100.00%
DY 3.84 3.80 3.80 5.63 6.69 7.89 7.21 -9.96%
  YoY % 1.05% 0.00% -32.50% -15.84% -15.21% 9.43% -
  Horiz. % 53.26% 52.70% 52.70% 78.09% 92.79% 109.43% 100.00%
P/NAPS 0.00 2.28 1.86 1.42 1.18 1.12 1.21 -
  YoY % 0.00% 22.58% 30.99% 20.34% 5.36% -7.44% -
  Horiz. % 0.00% 188.43% 153.72% 117.36% 97.52% 92.56% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers