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 - 895,808
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 84.81 75.26 70.62 58.89 56.79 58.11 46.49 10.53%
  YoY % 12.69% 6.57% 19.92% 3.70% -2.27% 24.99% -
  Horiz. % 182.43% 161.88% 151.90% 126.67% 122.16% 124.99% 100.00%
EPS 5.59 5.04 2.07 2.24 2.25 2.59 2.43 14.88%
  YoY % 10.91% 143.48% -7.59% -0.44% -13.13% 6.58% -
  Horiz. % 230.04% 207.41% 85.19% 92.18% 92.59% 106.58% 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 0.0000 0.2221 0.1848 0.1453 0.1567 0.1479 0.1336 -
  YoY % 0.00% 20.18% 27.19% -7.28% 5.95% 10.70% -
  Horiz. % 0.00% 166.24% 138.32% 108.76% 117.29% 110.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. What are my stock tips? kcchongnz kcchongnz blog
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. Why I Think Markets Are Too Optimistic - SalvadorDali Good Articles to Share
7. DUFU technology product used for Covid-19 detection? News1
8. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
Partners & Brokers