[LUXCHEM] YoY Quarter Result on 30-Jun-2014 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

05-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -4.3%

YoY- -4.7%

Quarter Report

Q2 2014 WriteUP (5 Aug 14).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	203,114	175,849	161,034	153,497	132,932	133,957	133,259	7.27%
YoY %	15.50%	9.20%	4.91%	15.47%	-0.77%	0.52%	-	-
Horiz. %	152.42%	131.96%	120.84%	115.19%	99.75%	100.52%	100.00%	-
PBT	11,709	17,435	13,191	6,324	6,554	7,586	7,968	6.61%
YoY %	-32.84%	32.17%	108.59%	-3.51%	-13.60%	-4.79%	-	-
Horiz. %	146.95%	218.81%	165.55%	79.37%	82.25%	95.21%	100.00%	-
Tax	-2,921	-4,268	-3,382	-1,631	-1,600	-1,925	-2,004	6.47%
YoY %	31.56%	-26.20%	-107.36%	-1.94%	16.88%	3.94%	-	-
Horiz. %	145.76%	212.97%	168.76%	81.39%	79.84%	96.06%	100.00%	-
NP	8,788	13,167	9,809	4,693	4,954	5,661	5,964	6.66%
YoY %	-33.26%	34.23%	109.01%	-5.27%	-12.49%	-5.08%	-	-
Horiz. %	147.35%	220.77%	164.47%	78.69%	83.07%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,657	13,032	9,806	4,745	4,979	5,674	5,964	6.40%
YoY %	-33.57%	32.90%	106.66%	-4.70%	-12.25%	-4.86%	-	-
Horiz. %	145.15%	218.51%	164.42%	79.56%	83.48%	95.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.48%	25.64%	25.79%	24.41%	25.38%	25.15%	-
YoY %	1.92%	-4.52%	-0.58%	5.65%	-3.82%	0.91%	-	-
Horiz. %	99.20%	97.34%	101.95%	102.54%	97.06%	100.91%	100.00%	-
Total Cost	194,326	162,682	151,225	148,804	127,978	128,296	127,295	7.29%
YoY %	19.45%	7.58%	1.63%	16.27%	-0.25%	0.79%	-	-
Horiz. %	152.66%	127.80%	118.80%	116.90%	100.54%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,946	206,474	169,970	148,199	139,100	130,436	118,240	13.04%
YoY %	19.60%	21.48%	14.69%	6.54%	6.64%	10.31%	-	-
Horiz. %	208.85%	174.62%	143.75%	125.34%	117.64%	110.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	6,936	6,703	5,229	3,899	3,900	3,913	3,898	10.07%
YoY %	3.48%	28.19%	34.11%	-0.03%	-0.33%	0.38%	-	-
Horiz. %	177.94%	171.96%	134.15%	100.03%	100.05%	100.38%	100.00%	-
Div Payout %	80.13%	51.44%	53.33%	82.19%	78.33%	68.97%	65.36%	-
YoY %	55.77%	-3.54%	-35.11%	4.93%	13.57%	5.52%	-	-
Horiz. %	122.60%	78.70%	81.59%	125.75%	119.84%	105.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	246,946	206,474	169,970	148,199	139,100	130,436	118,240	13.04%
YoY %	19.60%	21.48%	14.69%	6.54%	6.64%	10.31%	-	-
Horiz. %	208.85%	174.62%	143.75%	125.34%	117.64%	110.31%	100.00%	-
NOSH	277,467	268,148	261,493	129,999	130,000	130,436	129,934	13.46%
YoY %	3.48%	2.55%	101.15%	-0.00%	-0.33%	0.39%	-	-
Horiz. %	213.54%	206.37%	201.25%	100.05%	100.05%	100.39%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	4.33%	7.49%	6.09%	3.06%	3.73%	4.23%	4.48%	-
YoY %	-42.19%	22.99%	99.02%	-17.96%	-11.82%	-5.58%	-	-
Horiz. %	96.65%	167.19%	135.94%	68.30%	83.26%	94.42%	100.00%	-
ROE	3.51%	6.31%	5.77%	3.20%	3.58%	4.35%	5.04%	-
YoY %	-44.37%	9.36%	80.31%	-10.61%	-17.70%	-13.69%	-	-
Horiz. %	69.64%	125.20%	114.48%	63.49%	71.03%	86.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	73.20	65.58	61.58	118.07	102.26	102.70	102.56	-5.46%
YoY %	11.62%	6.50%	-47.84%	15.46%	-0.43%	0.14%	-	-
Horiz. %	71.37%	63.94%	60.04%	115.12%	99.71%	100.14%	100.00%	-
EPS	3.12	4.86	3.75	3.65	3.83	4.35	4.59	-6.22%
YoY %	-35.80%	29.60%	2.74%	-4.70%	-11.95%	-5.23%	-	-
Horiz. %	67.97%	105.88%	81.70%	79.52%	83.44%	94.77%	100.00%	-
DPS	2.50	2.50	2.00	3.00	3.00	3.00	3.00	-2.99%
YoY %	0.00%	25.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	83.33%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.89	0.77	0.65	1.14	1.07	1.00	0.91	-0.36%
YoY %	15.58%	18.46%	-42.98%	6.54%	7.00%	9.89%	-	-
Horiz. %	97.80%	84.62%	71.43%	125.27%	117.58%	109.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 129,999
RPS	18.98	16.44	15.05	14.35	12.43	12.52	12.46	7.25%
YoY %	15.45%	9.24%	4.88%	15.45%	-0.72%	0.48%	-	-
Horiz. %	152.33%	131.94%	120.79%	115.17%	99.76%	100.48%	100.00%	-
EPS	0.81	1.22	0.92	0.44	0.47	0.53	0.56	6.33%
YoY %	-33.61%	32.61%	109.09%	-6.38%	-11.32%	-5.36%	-	-
Horiz. %	144.64%	217.86%	164.29%	78.57%	83.93%	94.64%	100.00%	-
DPS	0.65	0.63	0.49	0.36	0.36	0.37	0.36	10.33%
YoY %	3.17%	28.57%	36.11%	0.00%	-2.70%	2.78%	-	-
Horiz. %	180.56%	175.00%	136.11%	100.00%	100.00%	102.78%	100.00%	-
NAPS	0.2308	0.193	0.1589	0.1385	0.13	0.1219	0.1105	13.04%
YoY %	19.59%	21.46%	14.73%	6.54%	6.64%	10.32%	-	-
Horiz. %	208.87%	174.66%	143.80%	125.34%	117.65%	110.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.09	1.46	1.00	1.43	1.23	1.18	1.04	-
P/RPS	2.86	2.23	1.62	1.21	1.20	1.15	1.01	18.92%
YoY %	28.25%	37.65%	33.88%	0.83%	4.35%	13.86%	-	-
Horiz. %	283.17%	220.79%	160.40%	119.80%	118.81%	113.86%	100.00%	-
P/EPS	66.99	30.04	26.67	39.18	32.11	27.13	22.66	19.78%
YoY %	123.00%	12.64%	-31.93%	22.02%	18.36%	19.73%	-	-
Horiz. %	295.63%	132.57%	117.70%	172.90%	141.70%	119.73%	100.00%	-
EY	1.49	3.33	3.75	2.55	3.11	3.69	4.41	-16.53%
YoY %	-55.26%	-11.20%	47.06%	-18.01%	-15.72%	-16.33%	-	-
Horiz. %	33.79%	75.51%	85.03%	57.82%	70.52%	83.67%	100.00%	-
DY	1.20	1.71	2.00	2.10	2.44	2.54	2.88	-13.56%
YoY %	-29.82%	-14.50%	-4.76%	-13.93%	-3.94%	-11.81%	-	-
Horiz. %	41.67%	59.38%	69.44%	72.92%	84.72%	88.19%	100.00%	-
P/NAPS	2.35	1.90	1.54	1.25	1.15	1.18	1.14	12.80%
YoY %	23.68%	23.38%	23.20%	8.70%	-2.54%	3.51%	-	-
Horiz. %	206.14%	166.67%	135.09%	109.65%	100.88%	103.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/07/17	29/07/16	30/07/15	05/08/14	31/07/13	30/07/12	29/07/11	-
Price	2.09	1.52	1.03	1.49	1.27	1.32	1.04	-
P/RPS	2.86	2.32	1.67	1.26	1.24	1.29	1.01	18.92%
YoY %	23.28%	38.92%	32.54%	1.61%	-3.88%	27.72%	-	-
Horiz. %	283.17%	229.70%	165.35%	124.75%	122.77%	127.72%	100.00%	-
P/EPS	66.99	31.28	27.47	40.82	33.16	30.34	22.66	19.78%
YoY %	114.16%	13.87%	-32.70%	23.10%	9.29%	33.89%	-	-
Horiz. %	295.63%	138.04%	121.23%	180.14%	146.34%	133.89%	100.00%	-
EY	1.49	3.20	3.64	2.45	3.02	3.30	4.41	-16.53%
YoY %	-53.44%	-12.09%	48.57%	-18.87%	-8.48%	-25.17%	-	-
Horiz. %	33.79%	72.56%	82.54%	55.56%	68.48%	74.83%	100.00%	-
DY	1.20	1.64	1.94	2.01	2.36	2.27	2.88	-13.56%
YoY %	-26.83%	-15.46%	-3.48%	-14.83%	3.96%	-21.18%	-	-
Horiz. %	41.67%	56.94%	67.36%	69.79%	81.94%	78.82%	100.00%	-
P/NAPS	2.35	1.97	1.58	1.31	1.19	1.32	1.14	12.80%
YoY %	19.29%	24.68%	20.61%	10.08%	-9.85%	15.79%	-	-
Horiz. %	206.14%	172.81%	138.60%	114.91%	104.39%	115.79%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos