Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5.20%    YoY -     -21.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 671,636 667,148 593,922 547,584 526,048 481,320 380,078 9.94%
  YoY % 0.67% 12.33% 8.46% 4.09% 9.29% 26.64% -
  Horiz. % 176.71% 175.53% 156.26% 144.07% 138.41% 126.64% 100.00%
PBT 54,012 36,134 25,980 25,214 32,188 31,494 26,894 12.31%
  YoY % 49.48% 39.08% 3.04% -21.67% 2.20% 17.10% -
  Horiz. % 200.83% 134.36% 96.60% 93.75% 119.68% 117.10% 100.00%
Tax -13,536 -13,504 -6,516 -6,258 -8,156 -7,936 -6,842 12.03%
  YoY % -0.24% -107.24% -4.12% 23.27% -2.77% -15.99% -
  Horiz. % 197.84% 197.37% 95.24% 91.46% 119.20% 115.99% 100.00%
NP 40,476 22,630 19,464 18,956 24,032 23,558 20,052 12.41%
  YoY % 78.86% 16.27% 2.68% -21.12% 2.01% 17.48% -
  Horiz. % 201.86% 112.86% 97.07% 94.53% 119.85% 117.48% 100.00%
NP to SH 40,068 22,716 19,406 18,978 24,054 23,558 20,052 12.22%
  YoY % 76.39% 17.06% 2.26% -21.10% 2.11% 17.48% -
  Horiz. % 199.82% 113.29% 96.78% 94.64% 119.96% 117.48% 100.00%
Tax Rate 25.06 % 37.37 % 25.08 % 24.82 % 25.34 % 25.20 % 25.44 % -0.25%
  YoY % -32.94% 49.00% 1.05% -2.05% 0.56% -0.94% -
  Horiz. % 98.51% 146.89% 98.58% 97.56% 99.61% 99.06% 100.00%
Total Cost 631,160 644,518 574,458 528,628 502,016 457,762 360,026 9.80%
  YoY % -2.07% 12.20% 8.67% 5.30% 9.67% 27.15% -
  Horiz. % 175.31% 179.02% 159.56% 146.83% 139.44% 127.15% 100.00%
Net Worth 206,508 169,717 148,276 139,085 130,162 118,310 106,631 11.63%
  YoY % 21.68% 14.46% 6.61% 6.86% 10.02% 10.95% -
  Horiz. % 193.66% 159.16% 139.05% 130.44% 122.07% 110.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,409 10,444 7,804 7,799 7,809 7,800 7,802 9.44%
  YoY % 28.39% 33.83% 0.06% -0.14% 0.12% -0.02% -
  Horiz. % 171.87% 133.86% 100.02% 99.96% 100.09% 99.98% 100.00%
Div Payout % 33.47 % 45.98 % 40.21 % 41.10 % 32.47 % 33.11 % 38.91 % -2.48%
  YoY % -27.21% 14.35% -2.17% 26.58% -1.93% -14.91% -
  Horiz. % 86.02% 118.17% 103.34% 105.63% 83.45% 85.09% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 206,508 169,717 148,276 139,085 130,162 118,310 106,631 11.63%
  YoY % 21.68% 14.46% 6.61% 6.86% 10.02% 10.95% -
  Horiz. % 193.66% 159.16% 139.05% 130.44% 122.07% 110.95% 100.00%
NOSH 268,192 261,103 130,067 129,986 130,162 130,011 130,038 12.81%
  YoY % 2.72% 100.75% 0.06% -0.14% 0.12% -0.02% -
  Horiz. % 206.24% 200.79% 100.02% 99.96% 100.09% 99.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.03 % 3.39 % 3.28 % 3.46 % 4.57 % 4.89 % 5.28 % 2.24%
  YoY % 77.88% 3.35% -5.20% -24.29% -6.54% -7.39% -
  Horiz. % 114.20% 64.20% 62.12% 65.53% 86.55% 92.61% 100.00%
ROE 19.40 % 13.38 % 13.09 % 13.64 % 18.48 % 19.91 % 18.80 % 0.52%
  YoY % 44.99% 2.22% -4.03% -26.19% -7.18% 5.90% -
  Horiz. % 103.19% 71.17% 69.63% 72.55% 98.30% 105.90% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 250.43 255.51 456.63 421.26 404.15 370.21 292.28 -2.54%
  YoY % -1.99% -44.04% 8.40% 4.23% 9.17% 26.66% -
  Horiz. % 85.68% 87.42% 156.23% 144.13% 138.27% 126.66% 100.00%
EPS 14.94 8.70 14.92 14.60 18.48 18.12 15.42 -0.53%
  YoY % 71.72% -41.69% 2.19% -21.00% 1.99% 17.51% -
  Horiz. % 96.89% 56.42% 96.76% 94.68% 119.84% 117.51% 100.00%
DPS 5.00 4.00 6.00 6.00 6.00 6.00 6.00 -2.99%
  YoY % 25.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 66.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7700 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 -1.04%
  YoY % 18.46% -42.98% 6.54% 7.00% 9.89% 10.98% -
  Horiz. % 93.90% 79.27% 139.02% 130.49% 121.95% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.63 76.12 67.77 62.48 60.02 54.92 43.37 9.94%
  YoY % 0.67% 12.32% 8.47% 4.10% 9.29% 26.63% -
  Horiz. % 176.69% 175.51% 156.26% 144.06% 138.39% 126.63% 100.00%
EPS 4.57 2.59 2.21 2.17 2.74 2.69 2.29 12.19%
  YoY % 76.45% 17.19% 1.84% -20.80% 1.86% 17.47% -
  Horiz. % 199.56% 113.10% 96.51% 94.76% 119.65% 117.47% 100.00%
DPS 1.53 1.19 0.89 0.89 0.89 0.89 0.89 9.44%
  YoY % 28.57% 33.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.91% 133.71% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2356 0.1936 0.1692 0.1587 0.1485 0.1350 0.1217 11.63%
  YoY % 21.69% 14.42% 6.62% 6.87% 10.00% 10.93% -
  Horiz. % 193.59% 159.08% 139.03% 130.40% 122.02% 110.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4600 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 -
P/RPS 0.58 0.39 0.31 0.29 0.29 0.28 0.36 8.27%
  YoY % 48.72% 25.81% 6.90% 0.00% 3.57% -22.22% -
  Horiz. % 161.11% 108.33% 86.11% 80.56% 80.56% 77.78% 100.00%
P/EPS 9.77 11.49 9.58 8.42 6.39 5.74 6.87 6.04%
  YoY % -14.97% 19.94% 13.78% 31.77% 11.32% -16.45% -
  Horiz. % 142.21% 167.25% 139.45% 122.56% 93.01% 83.55% 100.00%
EY 10.23 8.70 10.43 11.87 15.66 17.42 14.55 -5.70%
  YoY % 17.59% -16.59% -12.13% -24.20% -10.10% 19.73% -
  Horiz. % 70.31% 59.79% 71.68% 81.58% 107.63% 119.73% 100.00%
DY 3.42 4.00 4.20 4.88 5.08 5.77 5.66 -8.05%
  YoY % -14.50% -4.76% -13.93% -3.94% -11.96% 1.94% -
  Horiz. % 60.42% 70.67% 74.20% 86.22% 89.75% 101.94% 100.00%
P/NAPS 1.90 1.54 1.25 1.15 1.18 1.14 1.29 6.66%
  YoY % 23.38% 23.20% 8.70% -2.54% 3.51% -11.63% -
  Horiz. % 147.29% 119.38% 96.90% 89.15% 91.47% 88.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 -
Price 1.5200 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 -
P/RPS 0.61 0.40 0.33 0.30 0.33 0.28 0.39 7.73%
  YoY % 52.50% 21.21% 10.00% -9.09% 17.86% -28.21% -
  Horiz. % 156.41% 102.56% 84.62% 76.92% 84.62% 71.79% 100.00%
P/EPS 10.17 11.84 9.99 8.70 7.14 5.74 7.33 5.60%
  YoY % -14.10% 18.52% 14.83% 21.85% 24.39% -21.69% -
  Horiz. % 138.74% 161.53% 136.29% 118.69% 97.41% 78.31% 100.00%
EY 9.83 8.45 10.01 11.50 14.00 17.42 13.65 -5.32%
  YoY % 16.33% -15.58% -12.96% -17.86% -19.63% 27.62% -
  Horiz. % 72.01% 61.90% 73.33% 84.25% 102.56% 127.62% 100.00%
DY 3.29 3.88 4.03 4.72 4.55 5.77 5.31 -7.66%
  YoY % -15.21% -3.72% -14.62% 3.74% -21.14% 8.66% -
  Horiz. % 61.96% 73.07% 75.89% 88.89% 85.69% 108.66% 100.00%
P/NAPS 1.97 1.58 1.31 1.19 1.32 1.14 1.38 6.11%
  YoY % 24.68% 20.61% 10.08% -9.85% 15.79% -17.39% -
  Horiz. % 142.75% 114.49% 94.93% 86.23% 95.65% 82.61% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers