Highlights

[LUXCHEM] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 17-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 603,522 524,937 496,877 498,933 399,823 305,308 331,469 10.50%
  YoY % 14.97% 5.65% -0.41% 24.79% 30.96% -7.89% -
  Horiz. % 182.07% 158.37% 149.90% 150.52% 120.62% 92.11% 100.00%
PBT 29,578 26,170 29,367 30,217 28,046 25,764 23,575 3.85%
  YoY % 13.02% -10.89% -2.81% 7.74% 8.86% 9.29% -
  Horiz. % 125.46% 111.01% 124.57% 128.17% 118.97% 109.29% 100.00%
Tax -7,747 -6,776 -7,416 -7,526 -7,563 -6,631 -5,754 5.08%
  YoY % -14.33% 8.63% 1.46% 0.49% -14.06% -15.24% -
  Horiz. % 134.64% 117.76% 128.88% 130.80% 131.44% 115.24% 100.00%
NP 21,831 19,394 21,951 22,691 20,483 19,133 17,821 3.44%
  YoY % 12.57% -11.65% -3.26% 10.78% 7.06% 7.36% -
  Horiz. % 122.50% 108.83% 123.17% 127.33% 114.94% 107.36% 100.00%
NP to SH 21,961 19,648 22,041 22,708 20,483 19,133 17,821 3.54%
  YoY % 11.77% -10.86% -2.94% 10.86% 7.06% 7.36% -
  Horiz. % 123.23% 110.25% 123.68% 127.42% 114.94% 107.36% 100.00%
Tax Rate 26.19 % 25.89 % 25.25 % 24.91 % 26.97 % 25.74 % 24.41 % 1.18%
  YoY % 1.16% 2.53% 1.36% -7.64% 4.78% 5.45% -
  Horiz. % 107.29% 106.06% 103.44% 102.05% 110.49% 105.45% 100.00%
Total Cost 581,691 505,543 474,926 476,242 379,340 286,175 313,648 10.84%
  YoY % 15.06% 6.45% -0.28% 25.54% 32.56% -8.76% -
  Horiz. % 185.46% 161.18% 151.42% 151.84% 120.94% 91.24% 100.00%
Net Worth 156,063 144,321 137,022 125,803 113,072 102,651 92,289 9.15%
  YoY % 8.14% 5.33% 8.92% 11.26% 10.15% 11.23% -
  Horiz. % 169.10% 156.38% 148.47% 136.31% 122.52% 111.23% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 15,606 10,401 11,092 11,672 10,397 9,095 6,499 15.71%
  YoY % 50.04% -6.23% -4.97% 12.26% 14.31% 39.95% -
  Horiz. % 240.12% 160.04% 170.67% 179.60% 159.98% 139.95% 100.00%
Div Payout % 71.06 % 52.94 % 50.33 % 51.40 % 50.76 % 47.54 % 36.47 % 11.75%
  YoY % 34.23% 5.19% -2.08% 1.26% 6.77% 30.35% -
  Horiz. % 194.85% 145.16% 138.00% 140.94% 139.18% 130.35% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 156,063 144,321 137,022 125,803 113,072 102,651 92,289 9.15%
  YoY % 8.14% 5.33% 8.92% 11.26% 10.15% 11.23% -
  Horiz. % 169.10% 156.38% 148.47% 136.31% 122.52% 111.23% 100.00%
NOSH 260,106 130,019 130,497 129,694 129,968 129,938 129,985 12.25%
  YoY % 100.05% -0.37% 0.62% -0.21% 0.02% -0.04% -
  Horiz. % 200.10% 100.03% 100.39% 99.78% 99.99% 99.96% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.62 % 3.69 % 4.42 % 4.55 % 5.12 % 6.27 % 5.38 % -6.39%
  YoY % -1.90% -16.52% -2.86% -11.13% -18.34% 16.54% -
  Horiz. % 67.29% 68.59% 82.16% 84.57% 95.17% 116.54% 100.00%
ROE 14.07 % 13.61 % 16.09 % 18.05 % 18.11 % 18.64 % 19.31 % -5.14%
  YoY % 3.38% -15.41% -10.86% -0.33% -2.84% -3.47% -
  Horiz. % 72.86% 70.48% 83.32% 93.47% 93.79% 96.53% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 232.03 403.74 380.76 384.70 307.63 234.96 255.00 -1.56%
  YoY % -42.53% 6.04% -1.02% 25.05% 30.93% -7.86% -
  Horiz. % 90.99% 158.33% 149.32% 150.86% 120.64% 92.14% 100.00%
EPS 8.45 7.56 16.89 17.45 15.76 14.72 13.71 -7.75%
  YoY % 11.77% -55.24% -3.21% 10.72% 7.07% 7.37% -
  Horiz. % 61.63% 55.14% 123.19% 127.28% 114.95% 107.37% 100.00%
DPS 6.00 8.00 8.50 9.00 8.00 7.00 5.00 3.08%
  YoY % -25.00% -5.88% -5.56% 12.50% 14.29% 40.00% -
  Horiz. % 120.00% 160.00% 170.00% 180.00% 160.00% 140.00% 100.00%
NAPS 0.6000 1.1100 1.0500 0.9700 0.8700 0.7900 0.7100 -2.77%
  YoY % -45.95% 5.71% 8.25% 11.49% 10.13% 11.27% -
  Horiz. % 84.51% 156.34% 147.89% 136.62% 122.54% 111.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 887,412
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.01 59.15 55.99 56.22 45.05 34.40 37.35 10.50%
  YoY % 14.98% 5.64% -0.41% 24.79% 30.96% -7.90% -
  Horiz. % 182.09% 158.37% 149.91% 150.52% 120.62% 92.10% 100.00%
EPS 2.47 2.21 2.48 2.56 2.31 2.16 2.01 3.49%
  YoY % 11.76% -10.89% -3.12% 10.82% 6.94% 7.46% -
  Horiz. % 122.89% 109.95% 123.38% 127.36% 114.93% 107.46% 100.00%
DPS 1.76 1.17 1.25 1.32 1.17 1.02 0.73 15.79%
  YoY % 50.43% -6.40% -5.30% 12.82% 14.71% 39.73% -
  Horiz. % 241.10% 160.27% 171.23% 180.82% 160.27% 139.73% 100.00%
NAPS 0.1759 0.1626 0.1544 0.1418 0.1274 0.1157 0.1040 9.15%
  YoY % 8.18% 5.31% 8.89% 11.30% 10.11% 11.25% -
  Horiz. % 169.13% 156.35% 148.46% 136.35% 122.50% 111.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8200 1.2900 1.2500 1.0100 1.0500 1.0500 0.6500 -
P/RPS 0.35 0.32 0.33 0.26 0.34 0.45 0.25 5.77%
  YoY % 9.38% -3.03% 26.92% -23.53% -24.44% 80.00% -
  Horiz. % 140.00% 128.00% 132.00% 104.00% 136.00% 180.00% 100.00%
P/EPS 9.71 8.54 7.40 5.77 6.66 7.13 4.74 12.69%
  YoY % 13.70% 15.41% 28.25% -13.36% -6.59% 50.42% -
  Horiz. % 204.85% 180.17% 156.12% 121.73% 140.51% 150.42% 100.00%
EY 10.30 11.71 13.51 17.34 15.01 14.02 21.09 -11.25%
  YoY % -12.04% -13.32% -22.09% 15.52% 7.06% -33.52% -
  Horiz. % 48.84% 55.52% 64.06% 82.22% 71.17% 66.48% 100.00%
DY 7.32 6.20 6.80 8.91 7.62 6.67 7.69 -0.82%
  YoY % 18.06% -8.82% -23.68% 16.93% 14.24% -13.26% -
  Horiz. % 95.19% 80.62% 88.43% 115.86% 99.09% 86.74% 100.00%
P/NAPS 1.37 1.16 1.19 1.04 1.21 1.33 0.92 6.86%
  YoY % 18.10% -2.52% 14.42% -14.05% -9.02% 44.57% -
  Horiz. % 148.91% 126.09% 129.35% 113.04% 131.52% 144.57% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 -
Price 0.9050 1.4400 1.2200 1.1100 1.0900 1.0200 0.6000 -
P/RPS 0.39 0.36 0.32 0.29 0.35 0.43 0.24 8.42%
  YoY % 8.33% 12.50% 10.34% -17.14% -18.60% 79.17% -
  Horiz. % 162.50% 150.00% 133.33% 120.83% 145.83% 179.17% 100.00%
P/EPS 10.72 9.53 7.22 6.34 6.92 6.93 4.38 16.08%
  YoY % 12.49% 31.99% 13.88% -8.38% -0.14% 58.22% -
  Horiz. % 244.75% 217.58% 164.84% 144.75% 157.99% 158.22% 100.00%
EY 9.33 10.49 13.84 15.77 14.46 14.44 22.85 -13.86%
  YoY % -11.06% -24.21% -12.24% 9.06% 0.14% -36.81% -
  Horiz. % 40.83% 45.91% 60.57% 69.02% 63.28% 63.19% 100.00%
DY 6.63 5.56 6.97 8.11 7.34 6.86 8.33 -3.73%
  YoY % 19.24% -20.23% -14.06% 10.49% 7.00% -17.65% -
  Horiz. % 79.59% 66.75% 83.67% 97.36% 88.12% 82.35% 100.00%
P/NAPS 1.51 1.30 1.16 1.14 1.25 1.29 0.85 10.05%
  YoY % 16.15% 12.07% 1.75% -8.80% -3.10% 51.76% -
  Horiz. % 177.65% 152.94% 136.47% 134.12% 147.06% 151.76% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers