Highlights

[LUXCHEM] YoY TTM Result on 2015-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 08-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -15.51%    YoY -     -7.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 785,204 759,712 674,184 632,599 527,541 508,710 520,599 7.09%
  YoY % 3.36% 12.69% 6.57% 19.91% 3.70% -2.28% -
  Horiz. % 150.83% 145.93% 129.50% 121.51% 101.33% 97.72% 100.00%
PBT 50,223 67,901 59,091 27,789 26,782 26,787 30,946 8.40%
  YoY % -26.03% 14.91% 112.64% 3.76% -0.02% -13.44% -
  Horiz. % 162.29% 219.42% 190.95% 89.80% 86.54% 86.56% 100.00%
Tax -13,427 -17,505 -13,931 -9,492 -6,873 -6,661 -7,715 9.67%
  YoY % 23.30% -25.66% -46.77% -38.11% -3.18% 13.66% -
  Horiz. % 174.04% 226.90% 180.57% 123.03% 89.09% 86.34% 100.00%
NP 36,796 50,396 45,160 18,297 19,909 20,126 23,231 7.96%
  YoY % -26.99% 11.59% 146.82% -8.10% -1.08% -13.37% -
  Horiz. % 158.39% 216.93% 194.40% 78.76% 85.70% 86.63% 100.00%
NP to SH 36,768 50,106 45,185 18,556 20,096 20,194 23,246 7.94%
  YoY % -26.62% 10.89% 143.51% -7.66% -0.49% -13.13% -
  Horiz. % 158.17% 215.55% 194.38% 79.82% 86.45% 86.87% 100.00%
Tax Rate 26.73 % 25.78 % 23.58 % 34.16 % 25.66 % 24.87 % 24.93 % 1.17%
  YoY % 3.69% 9.33% -30.97% 33.13% 3.18% -0.24% -
  Horiz. % 107.22% 103.41% 94.58% 137.02% 102.93% 99.76% 100.00%
Total Cost 748,408 709,316 629,024 614,302 507,632 488,584 497,368 7.04%
  YoY % 5.51% 12.76% 2.40% 21.01% 3.90% -1.77% -
  Horiz. % 150.47% 142.61% 126.47% 123.51% 102.06% 98.23% 100.00%
Net Worth 270,720 0 198,920 165,546 130,131 140,368 132,516 12.64%
  YoY % 0.00% 0.00% 20.16% 27.22% -7.29% 5.93% -
  Horiz. % 204.29% 0.00% 150.11% 124.93% 98.20% 105.93% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 19,317 18,917 17,051 11,685 10,396 11,114 11,723 8.68%
  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 % 52.54 % 37.76 % 37.74 % 62.97 % 51.74 % 55.04 % 50.43 % 0.69%
  YoY % 39.14% 0.05% -40.07% 21.70% -6.00% 9.14% -
  Horiz. % 104.18% 74.88% 74.84% 124.87% 102.60% 109.14% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 270,720 0 198,920 165,546 130,131 140,368 132,516 12.64%
  YoY % 0.00% 0.00% 20.16% 27.22% -7.29% 5.93% -
  Horiz. % 204.29% 0.00% 150.11% 124.93% 98.20% 105.93% 100.00%
NOSH 846,002 275,485 265,227 258,666 130,131 129,971 129,918 36.63%
  YoY % 207.09% 3.87% 2.54% 98.77% 0.12% 0.04% -
  Horiz. % 651.18% 212.05% 204.15% 199.10% 100.16% 100.04% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.69 % 6.63 % 6.70 % 2.89 % 3.77 % 3.96 % 4.46 % 0.84%
  YoY % -29.26% -1.04% 131.83% -23.34% -4.80% -11.21% -
  Horiz. % 105.16% 148.65% 150.22% 64.80% 84.53% 88.79% 100.00%
ROE 13.58 % - % 22.72 % 11.21 % 15.44 % 14.39 % 17.54 % -4.17%
  YoY % 0.00% 0.00% 102.68% -27.40% 7.30% -17.96% -
  Horiz. % 77.42% 0.00% 129.53% 63.91% 88.03% 82.04% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 92.81 275.77 254.19 244.56 405.39 391.40 400.71 -21.63%
  YoY % -66.35% 8.49% 3.94% -39.67% 3.57% -2.32% -
  Horiz. % 23.16% 68.82% 63.43% 61.03% 101.17% 97.68% 100.00%
EPS 4.35 18.19 17.04 7.17 15.44 15.54 17.89 -20.99%
  YoY % -76.09% 6.75% 137.66% -53.56% -0.64% -13.14% -
  Horiz. % 24.32% 101.68% 95.25% 40.08% 86.31% 86.86% 100.00%
DPS 2.28 6.87 6.50 4.52 8.00 8.50 9.00 -20.45%
  YoY % -66.81% 5.69% 43.81% -43.50% -5.88% -5.56% -
  Horiz. % 25.33% 76.33% 72.22% 50.22% 88.89% 94.44% 100.00%
NAPS 0.3200 0.0000 0.7500 0.6400 1.0000 1.0800 1.0200 -17.56%
  YoY % 0.00% 0.00% 17.19% -36.00% -7.41% 5.88% -
  Horiz. % 31.37% 0.00% 73.53% 62.75% 98.04% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.65 84.81 75.26 70.62 58.89 56.79 58.11 7.09%
  YoY % 3.35% 12.69% 6.57% 19.92% 3.70% -2.27% -
  Horiz. % 150.83% 145.95% 129.51% 121.53% 101.34% 97.73% 100.00%
EPS 4.10 5.59 5.04 2.07 2.24 2.25 2.59 7.95%
  YoY % -26.65% 10.91% 143.48% -7.59% -0.44% -13.13% -
  Horiz. % 158.30% 215.83% 194.59% 79.92% 86.49% 86.87% 100.00%
DPS 2.16 2.11 1.90 1.30 1.16 1.24 1.31 8.69%
  YoY % 2.37% 11.05% 46.15% 12.07% -6.45% -5.34% -
  Horiz. % 164.89% 161.07% 145.04% 99.24% 88.55% 94.66% 100.00%
NAPS 0.3022 0.0000 0.2221 0.1848 0.1453 0.1567 0.1479 12.64%
  YoY % 0.00% 0.00% 20.18% 27.19% -7.28% 5.95% -
  Horiz. % 204.33% 0.00% 150.17% 124.95% 98.24% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6250 1.5800 1.7200 0.9700 1.4400 1.2800 1.1100 -
P/RPS 0.67 0.57 0.68 0.40 0.36 0.33 0.28 15.64%
  YoY % 17.54% -16.18% 70.00% 11.11% 9.09% 17.86% -
  Horiz. % 239.29% 203.57% 242.86% 142.86% 128.57% 117.86% 100.00%
P/EPS 14.38 8.69 10.10 13.52 9.32 8.24 6.20 15.04%
  YoY % 65.48% -13.96% -25.30% 45.06% 13.11% 32.90% -
  Horiz. % 231.94% 140.16% 162.90% 218.06% 150.32% 132.90% 100.00%
EY 6.95 11.51 9.90 7.40 10.72 12.14 16.12 -13.08%
  YoY % -39.62% 16.26% 33.78% -30.97% -11.70% -24.69% -
  Horiz. % 43.11% 71.40% 61.41% 45.91% 66.50% 75.31% 100.00%
DY 3.65 4.35 3.78 4.66 5.56 6.64 8.11 -12.45%
  YoY % -16.09% 15.08% -18.88% -16.19% -16.27% -18.13% -
  Horiz. % 45.01% 53.64% 46.61% 57.46% 68.56% 81.87% 100.00%
P/NAPS 1.95 0.00 2.29 1.52 1.44 1.19 1.09 10.17%
  YoY % 0.00% 0.00% 50.66% 5.56% 21.01% 9.17% -
  Horiz. % 178.90% 0.00% 210.09% 139.45% 132.11% 109.17% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/04/18 12/05/17 06/05/16 08/05/15 02/05/14 02/05/13 30/04/12 -
Price 0.6000 1.7900 1.7100 1.1900 1.4200 1.2700 1.1400 -
P/RPS 0.65 0.65 0.67 0.49 0.35 0.32 0.28 15.06%
  YoY % 0.00% -2.99% 36.73% 40.00% 9.38% 14.29% -
  Horiz. % 232.14% 232.14% 239.29% 175.00% 125.00% 114.29% 100.00%
P/EPS 13.81 9.84 10.04 16.59 9.20 8.17 6.37 13.76%
  YoY % 40.35% -1.99% -39.48% 80.33% 12.61% 28.26% -
  Horiz. % 216.80% 154.47% 157.61% 260.44% 144.43% 128.26% 100.00%
EY 7.24 10.16 9.96 6.03 10.88 12.23 15.70 -12.10%
  YoY % -28.74% 2.01% 65.17% -44.58% -11.04% -22.10% -
  Horiz. % 46.11% 64.71% 63.44% 38.41% 69.30% 77.90% 100.00%
DY 3.81 3.84 3.80 3.80 5.63 6.69 7.89 -11.42%
  YoY % -0.78% 1.05% 0.00% -32.50% -15.84% -15.21% -
  Horiz. % 48.29% 48.67% 48.16% 48.16% 71.36% 84.79% 100.00%
P/NAPS 1.88 0.00 2.28 1.86 1.42 1.18 1.12 9.01%
  YoY % 0.00% 0.00% 22.58% 30.99% 20.34% 5.36% -
  Horiz. % 167.86% 0.00% 203.57% 166.07% 126.79% 105.36% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers