Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -5.34%    YoY -     2.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 667,148 593,922 547,584 526,048 481,320 380,078 276,560 15.80%
  YoY % 12.33% 8.46% 4.09% 9.29% 26.64% 37.43% -
  Horiz. % 241.23% 214.75% 198.00% 190.21% 174.04% 137.43% 100.00%
PBT 36,134 25,980 25,214 32,188 31,494 26,894 24,742 6.51%
  YoY % 39.08% 3.04% -21.67% 2.20% 17.10% 8.70% -
  Horiz. % 146.04% 105.00% 101.91% 130.09% 127.29% 108.70% 100.00%
Tax -13,504 -6,516 -6,258 -8,156 -7,936 -6,842 -6,568 12.76%
  YoY % -107.24% -4.12% 23.27% -2.77% -15.99% -4.17% -
  Horiz. % 205.60% 99.21% 95.28% 124.18% 120.83% 104.17% 100.00%
NP 22,630 19,464 18,956 24,032 23,558 20,052 18,174 3.72%
  YoY % 16.27% 2.68% -21.12% 2.01% 17.48% 10.33% -
  Horiz. % 124.52% 107.10% 104.30% 132.23% 129.62% 110.33% 100.00%
NP to SH 22,716 19,406 18,978 24,054 23,558 20,052 18,174 3.79%
  YoY % 17.06% 2.26% -21.10% 2.11% 17.48% 10.33% -
  Horiz. % 124.99% 106.78% 104.42% 132.35% 129.62% 110.33% 100.00%
Tax Rate 37.37 % 25.08 % 24.82 % 25.34 % 25.20 % 25.44 % 26.55 % 5.86%
  YoY % 49.00% 1.05% -2.05% 0.56% -0.94% -4.18% -
  Horiz. % 140.75% 94.46% 93.48% 95.44% 94.92% 95.82% 100.00%
Total Cost 644,518 574,458 528,628 502,016 457,762 360,026 258,386 16.45%
  YoY % 12.20% 8.67% 5.30% 9.67% 27.15% 39.34% -
  Horiz. % 249.44% 222.33% 204.59% 194.29% 177.16% 139.34% 100.00%
Net Worth 169,717 148,276 139,085 130,162 118,310 106,631 94,900 10.17%
  YoY % 14.46% 6.61% 6.86% 10.02% 10.95% 12.36% -
  Horiz. % 178.84% 156.24% 146.56% 137.16% 124.67% 112.36% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,444 7,804 7,799 7,809 7,800 7,802 5,200 12.32%
  YoY % 33.83% 0.06% -0.14% 0.12% -0.02% 50.04% -
  Horiz. % 200.85% 150.08% 149.98% 150.19% 150.01% 150.04% 100.00%
Div Payout % 45.98 % 40.21 % 41.10 % 32.47 % 33.11 % 38.91 % 28.61 % 8.22%
  YoY % 14.35% -2.17% 26.58% -1.93% -14.91% 36.00% -
  Horiz. % 160.71% 140.55% 143.66% 113.49% 115.73% 136.00% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 169,717 148,276 139,085 130,162 118,310 106,631 94,900 10.17%
  YoY % 14.46% 6.61% 6.86% 10.02% 10.95% 12.36% -
  Horiz. % 178.84% 156.24% 146.56% 137.16% 124.67% 112.36% 100.00%
NOSH 261,103 130,067 129,986 130,162 130,011 130,038 130,000 12.32%
  YoY % 100.75% 0.06% -0.14% 0.12% -0.02% 0.03% -
  Horiz. % 200.85% 100.05% 99.99% 100.12% 100.01% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.39 % 3.28 % 3.46 % 4.57 % 4.89 % 5.28 % 6.57 % -10.44%
  YoY % 3.35% -5.20% -24.29% -6.54% -7.39% -19.63% -
  Horiz. % 51.60% 49.92% 52.66% 69.56% 74.43% 80.37% 100.00%
ROE 13.38 % 13.09 % 13.64 % 18.48 % 19.91 % 18.80 % 19.15 % -5.80%
  YoY % 2.22% -4.03% -26.19% -7.18% 5.90% -1.83% -
  Horiz. % 69.87% 68.36% 71.23% 96.50% 103.97% 98.17% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 255.51 456.63 421.26 404.15 370.21 292.28 212.74 3.10%
  YoY % -44.04% 8.40% 4.23% 9.17% 26.66% 37.39% -
  Horiz. % 120.10% 214.64% 198.02% 189.97% 174.02% 137.39% 100.00%
EPS 8.70 14.92 14.60 18.48 18.12 15.42 13.98 -7.60%
  YoY % -41.69% 2.19% -21.00% 1.99% 17.51% 10.30% -
  Horiz. % 62.23% 106.72% 104.43% 132.19% 129.61% 110.30% 100.00%
DPS 4.00 6.00 6.00 6.00 6.00 6.00 4.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 -1.92%
  YoY % -42.98% 6.54% 7.00% 9.89% 10.98% 12.33% -
  Horiz. % 89.04% 156.16% 146.58% 136.99% 124.66% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.59 66.40 61.22 58.81 53.81 42.49 30.92 15.80%
  YoY % 12.33% 8.46% 4.10% 9.29% 26.64% 37.42% -
  Horiz. % 241.24% 214.75% 197.99% 190.20% 174.03% 137.42% 100.00%
EPS 2.54 2.17 2.12 2.69 2.63 2.24 2.03 3.80%
  YoY % 17.05% 2.36% -21.19% 2.28% 17.41% 10.34% -
  Horiz. % 125.12% 106.90% 104.43% 132.51% 129.56% 110.34% 100.00%
DPS 1.17 0.87 0.87 0.87 0.87 0.87 0.58 12.40%
  YoY % 34.48% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 201.72% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.1898 0.1658 0.1555 0.1455 0.1323 0.1192 0.1061 10.17%
  YoY % 14.48% 6.62% 6.87% 9.98% 10.99% 12.35% -
  Horiz. % 178.89% 156.27% 146.56% 137.13% 124.69% 112.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 -
P/RPS 0.39 0.31 0.29 0.29 0.28 0.36 0.32 3.35%
  YoY % 25.81% 6.90% 0.00% 3.57% -22.22% 12.50% -
  Horiz. % 121.88% 96.88% 90.62% 90.62% 87.50% 112.50% 100.00%
P/EPS 11.49 9.58 8.42 6.39 5.74 6.87 4.94 15.10%
  YoY % 19.94% 13.78% 31.77% 11.32% -16.45% 39.07% -
  Horiz. % 232.59% 193.93% 170.45% 129.35% 116.19% 139.07% 100.00%
EY 8.70 10.43 11.87 15.66 17.42 14.55 20.26 -13.14%
  YoY % -16.59% -12.13% -24.20% -10.10% 19.73% -28.18% -
  Horiz. % 42.94% 51.48% 58.59% 77.30% 85.98% 71.82% 100.00%
DY 4.00 4.20 4.88 5.08 5.77 5.66 5.80 -6.00%
  YoY % -4.76% -13.93% -3.94% -11.96% 1.94% -2.41% -
  Horiz. % 68.97% 72.41% 84.14% 87.59% 99.48% 97.59% 100.00%
P/NAPS 1.54 1.25 1.15 1.18 1.14 1.29 0.95 8.38%
  YoY % 23.20% 8.70% -2.54% 3.51% -11.63% 35.79% -
  Horiz. % 162.11% 131.58% 121.05% 124.21% 120.00% 135.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 -
P/RPS 0.40 0.33 0.30 0.33 0.28 0.39 0.33 3.26%
  YoY % 21.21% 10.00% -9.09% 17.86% -28.21% 18.18% -
  Horiz. % 121.21% 100.00% 90.91% 100.00% 84.85% 118.18% 100.00%
P/EPS 11.84 9.99 8.70 7.14 5.74 7.33 5.01 15.40%
  YoY % 18.52% 14.83% 21.85% 24.39% -21.69% 46.31% -
  Horiz. % 236.33% 199.40% 173.65% 142.51% 114.57% 146.31% 100.00%
EY 8.45 10.01 11.50 14.00 17.42 13.65 19.97 -13.35%
  YoY % -15.58% -12.96% -17.86% -19.63% 27.62% -31.65% -
  Horiz. % 42.31% 50.13% 57.59% 70.11% 87.23% 68.35% 100.00%
DY 3.88 4.03 4.72 4.55 5.77 5.31 5.71 -6.23%
  YoY % -3.72% -14.62% 3.74% -21.14% 8.66% -7.01% -
  Horiz. % 67.95% 70.58% 82.66% 79.68% 101.05% 92.99% 100.00%
P/NAPS 1.58 1.31 1.19 1.32 1.14 1.38 0.96 8.65%
  YoY % 20.61% 10.08% -9.85% 15.79% -17.39% 43.75% -
  Horiz. % 164.58% 136.46% 123.96% 137.50% 118.75% 143.75% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers