[LUXCHEM] YoY TTM 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- -1.16%

YoY- 1.86%

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
TTM Result
Revenue	786,977	688,999	640,136	548,106	507,685	521,297	450,444	9.73%
YoY %	14.22%	7.63%	16.79%	7.96%	-2.61%	15.73%	-	-
Horiz. %	174.71%	152.96%	142.11%	121.68%	112.71%	115.73%	100.00%	-
PBT	62,194	63,335	34,656	26,552	25,755	30,564	30,159	12.80%
YoY %	-1.80%	82.75%	30.52%	3.09%	-15.73%	1.34%	-	-
Horiz. %	206.22%	210.00%	114.91%	88.04%	85.40%	101.34%	100.00%	-
Tax	-16,189	-14,817	-11,243	-6,904	-6,336	-7,636	-7,929	12.62%
YoY %	-9.26%	-31.79%	-62.85%	-8.96%	17.02%	3.70%	-	-
Horiz. %	204.17%	186.87%	141.80%	87.07%	79.91%	96.30%	100.00%	-
NP	46,005	48,518	23,413	19,648	19,419	22,928	22,230	12.87%
YoY %	-5.18%	107.23%	19.16%	1.18%	-15.30%	3.14%	-	-
Horiz. %	206.95%	218.25%	105.32%	88.39%	87.35%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,739	48,411	23,617	19,862	19,499	22,956	22,230	12.76%
YoY %	-5.52%	104.98%	18.91%	1.86%	-15.06%	3.27%	-	-
Horiz. %	205.75%	217.77%	106.24%	89.35%	87.71%	103.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	23.39%	32.44%	26.00%	24.60%	24.98%	26.29%	-
YoY %	11.29%	-27.90%	24.77%	5.69%	-1.52%	-4.98%	-	-
Horiz. %	99.01%	88.97%	123.39%	98.90%	93.57%	95.02%	100.00%	-
Total Cost	740,972	640,481	616,723	528,458	488,266	498,369	428,214	9.56%
YoY %	15.69%	3.85%	16.70%	8.23%	-2.03%	16.38%	-	-
Horiz. %	173.04%	149.57%	144.02%	123.41%	114.02%	116.38%	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	19,150	18,525	13,015	10,396	11,101	11,738	10,403	10.69%
YoY %	3.37%	42.34%	25.19%	-6.35%	-5.43%	12.83%	-	-
Horiz. %	184.08%	178.07%	125.11%	99.93%	106.71%	112.83%	100.00%	-
Div Payout %	41.87%	38.27%	55.11%	52.34%	56.93%	51.14%	46.80%	-
YoY %	9.41%	-30.56%	5.29%	-8.06%	11.32%	9.27%	-	-
Horiz. %	89.47%	81.77%	117.76%	111.84%	121.65%	109.27%	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	5.85%	7.04%	3.66%	3.58%	3.83%	4.40%	4.94%	-
YoY %	-16.90%	92.35%	2.23%	-6.53%	-12.95%	-10.93%	-	-
Horiz. %	118.42%	142.51%	74.09%	72.47%	77.53%	89.07%	100.00%	-
ROE	18.52%	23.45%	13.89%	13.40%	14.02%	17.60%	18.80%	-
YoY %	-21.02%	68.83%	3.66%	-4.42%	-20.34%	-6.38%	-	-
Horiz. %	98.51%	124.73%	73.88%	71.28%	74.57%	93.62%	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	283.63	256.95	244.80	421.62	390.53	399.65	346.67	-3.28%
YoY %	10.38%	4.96%	-41.94%	7.96%	-2.28%	15.28%	-	-
Horiz. %	81.82%	74.12%	70.61%	121.62%	112.65%	115.28%	100.00%	-
EPS	16.48	18.05	9.03	15.28	15.00	17.60	17.11	-0.62%
YoY %	-8.70%	99.89%	-40.90%	1.87%	-14.77%	2.86%	-	-
Horiz. %	96.32%	105.49%	52.78%	89.30%	87.67%	102.86%	100.00%	-
DPS	6.90	6.91	4.98	8.00	8.50	9.00	8.00	-2.43%
YoY %	-0.14%	38.76%	-37.75%	-5.88%	-5.56%	12.50%	-	-
Horiz. %	86.25%	86.38%	62.25%	100.00%	106.25%	112.50%	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	73.56	64.40	59.83	51.23	47.45	48.73	42.10	9.73%
YoY %	14.22%	7.64%	16.79%	7.97%	-2.63%	15.75%	-	-
Horiz. %	174.73%	152.97%	142.11%	121.69%	112.71%	115.75%	100.00%	-
EPS	4.28	4.52	2.21	1.86	1.82	2.15	2.08	12.76%
YoY %	-5.31%	104.52%	18.82%	2.20%	-15.35%	3.37%	-	-
Horiz. %	205.77%	217.31%	106.25%	89.42%	87.50%	103.37%	100.00%	-
DPS	1.79	1.73	1.22	0.97	1.04	1.10	0.97	10.74%
YoY %	3.47%	41.80%	25.77%	-6.73%	-5.45%	13.40%	-	-
Horiz. %	184.54%	178.35%	125.77%	100.00%	107.22%	113.40%	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	0.74	0.57	0.41	0.34	0.31	0.30	0.30	16.22%
YoY %	29.82%	39.02%	20.59%	9.68%	3.33%	0.00%	-	-
Horiz. %	246.67%	190.00%	136.67%	113.33%	103.33%	100.00%	100.00%	-
P/EPS	12.68	8.09	11.07	9.36	8.20	6.70	6.08	13.01%
YoY %	56.74%	-26.92%	18.27%	14.15%	22.39%	10.20%	-	-
Horiz. %	208.55%	133.06%	182.07%	153.95%	134.87%	110.20%	100.00%	-
EY	7.89	12.37	9.03	10.68	12.19	14.91	16.45	-11.51%
YoY %	-36.22%	36.99%	-15.45%	-12.39%	-18.24%	-9.36%	-	-
Horiz. %	47.96%	75.20%	54.89%	64.92%	74.10%	90.64%	100.00%	-
DY	3.30	4.73	4.98	5.59	6.91	7.63	7.69	-13.13%
YoY %	-30.23%	-5.02%	-10.91%	-19.10%	-9.44%	-0.78%	-	-
Horiz. %	42.91%	61.51%	64.76%	72.69%	89.86%	99.22%	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	0.74	0.59	0.42	0.35	0.33	0.33	0.30	16.22%
YoY %	25.42%	40.48%	20.00%	6.06%	0.00%	10.00%	-	-
Horiz. %	246.67%	196.67%	140.00%	116.67%	110.00%	110.00%	100.00%	-
P/EPS	12.68	8.42	11.40	9.75	8.47	7.50	6.08	13.01%
YoY %	50.59%	-26.14%	16.92%	15.11%	12.93%	23.36%	-	-
Horiz. %	208.55%	138.49%	187.50%	160.36%	139.31%	123.36%	100.00%	-
EY	7.89	11.88	8.77	10.25	11.81	13.33	16.45	-11.51%
YoY %	-33.59%	35.46%	-14.44%	-13.21%	-11.40%	-18.97%	-	-
Horiz. %	47.96%	72.22%	53.31%	62.31%	71.79%	81.03%	100.00%	-
DY	3.30	4.55	4.83	5.37	6.69	6.82	7.69	-13.13%
YoY %	-27.47%	-5.80%	-10.06%	-19.73%	-1.91%	-11.31%	-	-
Horiz. %	42.91%	59.17%	62.81%	69.83%	87.00%	88.69%	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