[LUXCHEM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.54%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 701,550 686,754 603,523 524,936 496,918 498,933 399,824 9.81%
PBT 59,079 54,396 29,578 26,170 29,242 30,217 27,860 13.33%
Tax -15,394 -14,801 -7,748 -6,776 -7,285 -7,526 -7,382 13.01%
NP 43,685 39,595 21,830 19,394 21,957 22,691 20,478 13.44%
-
NP to SH 43,499 39,735 21,962 19,648 22,037 22,708 20,478 13.36%
-
Tax Rate 26.06% 27.21% 26.20% 25.89% 24.91% 24.91% 26.50% -
Total Cost 657,865 647,159 581,693 505,542 474,961 476,242 379,346 9.60%
-
Net Worth 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 18,917 17,051 11,685 10,396 11,114 11,723 10,410 10.45%
Div Payout % 43.49% 42.91% 53.21% 52.91% 50.44% 51.63% 50.84% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,999 191,780 155,707 129,934 137,487 126,515 113,200 -6.41%
NOSH 271,425 262,712 259,512 129,934 130,940 130,428 130,114 13.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.23% 5.77% 3.62% 3.69% 4.42% 4.55% 5.12% -
ROE 57.24% 20.72% 14.10% 15.12% 16.03% 17.95% 18.09% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.47 261.41 232.56 404.00 379.50 382.53 307.29 -2.83%
EPS 16.03 15.12 8.46 15.12 16.83 17.41 15.74 0.30%
DPS 6.97 6.50 4.50 8.00 8.50 9.00 8.00 -2.26%
NAPS 0.28 0.73 0.60 1.00 1.05 0.97 0.87 -17.20%
Adjusted Per Share Value based on latest NOSH - 129,934
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.57 64.19 56.41 49.07 46.45 46.64 37.37 9.81%
EPS 4.07 3.71 2.05 1.84 2.06 2.12 1.91 13.42%
DPS 1.77 1.59 1.09 0.97 1.04 1.10 0.97 10.53%
NAPS 0.071 0.1793 0.1455 0.1214 0.1285 0.1183 0.1058 -6.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.47 1.66 0.82 1.29 1.25 1.01 1.05 -
P/RPS 0.57 0.64 0.35 0.32 0.33 0.26 0.34 8.98%
P/EPS 9.17 10.98 9.69 8.53 7.43 5.80 6.67 5.44%
EY 10.90 9.11 10.32 11.72 13.46 17.24 14.99 -5.16%
DY 4.74 3.92 5.49 6.20 6.80 8.91 7.62 -7.60%
P/NAPS 5.25 2.27 1.37 1.29 1.19 1.04 1.21 27.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 -
Price 1.61 1.82 0.905 1.44 1.22 1.11 1.09 -
P/RPS 0.62 0.70 0.39 0.36 0.32 0.29 0.35 9.98%
P/EPS 10.05 12.03 10.69 9.52 7.25 6.38 6.93 6.38%
EY 9.95 8.31 9.35 10.50 13.79 15.68 14.44 -6.01%
DY 4.33 3.57 4.98 5.56 6.97 8.11 7.34 -8.41%
P/NAPS 5.75 2.49 1.51 1.44 1.16 1.14 1.25 28.93%

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
Post a Comment