Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -10.99%    YoY -     -7.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 670,324 608,534 528,100 500,057 490,652 387,489 295,528 14.62%
  YoY % 10.15% 15.23% 5.61% 1.92% 26.62% 31.12% -
  Horiz. % 226.82% 205.91% 178.70% 169.21% 166.03% 131.12% 100.00%
PBT 47,182 27,952 24,405 28,564 31,202 26,562 24,789 11.32%
  YoY % 68.80% 14.53% -14.56% -8.46% 17.47% 7.15% -
  Horiz. % 190.33% 112.76% 98.45% 115.23% 125.87% 107.15% 100.00%
Tax -14,933 -7,078 -6,294 -7,225 -8,052 -6,798 -6,296 15.47%
  YoY % -110.96% -12.45% 12.88% 10.27% -18.43% -7.98% -
  Horiz. % 237.19% 112.43% 99.98% 114.76% 127.89% 107.98% 100.00%
NP 32,249 20,873 18,110 21,338 23,150 19,764 18,493 9.71%
  YoY % 54.50% 15.25% -15.13% -7.83% 17.14% 6.87% -
  Horiz. % 174.38% 112.87% 97.93% 115.39% 125.18% 106.87% 100.00%
NP to SH 32,482 20,898 18,364 21,409 23,150 19,764 18,493 9.84%
  YoY % 55.43% 13.80% -14.22% -7.52% 17.14% 6.87% -
  Horiz. % 175.65% 113.01% 99.30% 115.77% 125.18% 106.87% 100.00%
Tax Rate 31.65 % 25.32 % 25.79 % 25.30 % 25.81 % 25.59 % 25.40 % 3.73%
  YoY % 25.00% -1.82% 1.94% -1.98% 0.86% 0.75% -
  Horiz. % 124.61% 99.69% 101.54% 99.61% 101.61% 100.75% 100.00%
Total Cost 638,074 587,661 509,989 478,718 467,501 367,725 277,034 14.91%
  YoY % 8.58% 15.23% 6.53% 2.40% 27.13% 32.74% -
  Horiz. % 230.32% 212.13% 184.09% 172.80% 168.75% 132.74% 100.00%
Net Worth 178,130 149,461 139,160 130,438 119,565 107,921 97,492 10.56%
  YoY % 19.18% 7.40% 6.69% 9.09% 10.79% 10.70% -
  Horiz. % 182.71% 153.31% 142.74% 133.79% 122.64% 110.70% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 6,985 5,198 5,202 - 5,198 5,201 3,466 12.38%
  YoY % 34.37% -0.07% 0.00% 0.00% -0.05% 50.04% -
  Horiz. % 201.52% 149.97% 150.08% 0.00% 149.97% 150.04% 100.00%
Div Payout % 21.51 % 24.88 % 28.33 % - % 22.46 % 26.32 % 18.74 % 2.32%
  YoY % -13.55% -12.18% 0.00% 0.00% -14.67% 40.45% -
  Horiz. % 114.78% 132.76% 151.17% 0.00% 119.85% 140.45% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,130 149,461 139,160 130,438 119,565 107,921 97,492 10.56%
  YoY % 19.18% 7.40% 6.69% 9.09% 10.79% 10.70% -
  Horiz. % 182.71% 153.31% 142.74% 133.79% 122.64% 110.70% 100.00%
NOSH 261,956 129,966 130,056 130,438 129,962 130,026 129,990 12.38%
  YoY % 101.56% -0.07% -0.29% 0.37% -0.05% 0.03% -
  Horiz. % 201.52% 99.98% 100.05% 100.34% 99.98% 100.03% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.81 % 3.43 % 3.43 % 4.27 % 4.72 % 5.10 % 6.26 % -4.29%
  YoY % 40.23% 0.00% -19.67% -9.53% -7.45% -18.53% -
  Horiz. % 76.84% 54.79% 54.79% 68.21% 75.40% 81.47% 100.00%
ROE 18.24 % 13.98 % 13.20 % 16.41 % 19.36 % 18.31 % 18.97 % -0.65%
  YoY % 30.47% 5.91% -19.56% -15.24% 5.73% -3.48% -
  Horiz. % 96.15% 73.70% 69.58% 86.51% 102.06% 96.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 255.89 468.22 406.05 383.37 377.53 298.01 227.35 1.99%
  YoY % -45.35% 15.31% 5.92% 1.55% 26.68% 31.08% -
  Horiz. % 112.55% 205.95% 178.60% 168.63% 166.06% 131.08% 100.00%
EPS 12.40 16.08 14.12 16.41 17.81 15.20 14.23 -2.27%
  YoY % -22.89% 13.88% -13.95% -7.86% 17.17% 6.82% -
  Horiz. % 87.14% 113.00% 99.23% 115.32% 125.16% 106.82% 100.00%
DPS 2.67 4.00 4.00 0.00 4.00 4.00 2.67 -
  YoY % -33.25% 0.00% 0.00% 0.00% 0.00% 49.81% -
  Horiz. % 100.00% 149.81% 149.81% 0.00% 149.81% 149.81% 100.00%
NAPS 0.6800 1.1500 1.0700 1.0000 0.9200 0.8300 0.7500 -1.62%
  YoY % -40.87% 7.48% 7.00% 8.70% 10.84% 10.67% -
  Horiz. % 90.67% 153.33% 142.67% 133.33% 122.67% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.48 69.43 60.26 57.06 55.98 44.21 33.72 14.62%
  YoY % 10.15% 15.22% 5.61% 1.93% 26.62% 31.11% -
  Horiz. % 226.81% 205.90% 178.71% 169.22% 166.01% 131.11% 100.00%
EPS 3.71 2.38 2.10 2.44 2.64 2.26 2.11 9.86%
  YoY % 55.88% 13.33% -13.93% -7.58% 16.81% 7.11% -
  Horiz. % 175.83% 112.80% 99.53% 115.64% 125.12% 107.11% 100.00%
DPS 0.80 0.59 0.59 0.00 0.59 0.59 0.40 12.24%
  YoY % 35.59% 0.00% 0.00% 0.00% 0.00% 47.50% -
  Horiz. % 200.00% 147.50% 147.50% 0.00% 147.50% 147.50% 100.00%
NAPS 0.2032 0.1705 0.1588 0.1488 0.1364 0.1231 0.1112 10.56%
  YoY % 19.18% 7.37% 6.72% 9.09% 10.80% 10.70% -
  Horiz. % 182.73% 153.33% 142.81% 133.81% 122.66% 110.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3700 1.4400 1.2300 1.2400 0.9700 1.0600 0.8100 -
P/RPS 0.54 0.31 0.30 0.32 0.26 0.36 0.36 6.99%
  YoY % 74.19% 3.33% -6.25% 23.08% -27.78% 0.00% -
  Horiz. % 150.00% 86.11% 83.33% 88.89% 72.22% 100.00% 100.00%
P/EPS 11.05 8.96 8.71 7.55 5.45 6.97 5.69 11.69%
  YoY % 23.33% 2.87% 15.36% 38.53% -21.81% 22.50% -
  Horiz. % 194.20% 157.47% 153.08% 132.69% 95.78% 122.50% 100.00%
EY 9.05 11.17 11.48 13.24 18.36 14.34 17.56 -10.45%
  YoY % -18.98% -2.70% -13.29% -27.89% 28.03% -18.34% -
  Horiz. % 51.54% 63.61% 65.38% 75.40% 104.56% 81.66% 100.00%
DY 1.95 2.78 3.25 0.00 4.12 3.77 3.29 -8.34%
  YoY % -29.86% -14.46% 0.00% 0.00% 9.28% 14.59% -
  Horiz. % 59.27% 84.50% 98.78% 0.00% 125.23% 114.59% 100.00%
P/NAPS 2.01 1.25 1.15 1.24 1.05 1.28 1.08 10.90%
  YoY % 60.80% 8.70% -7.26% 18.10% -17.97% 18.52% -
  Horiz. % 186.11% 115.74% 106.48% 114.81% 97.22% 118.52% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 -
Price 1.5800 1.7900 1.3500 1.2700 1.0200 1.0800 1.1600 -
P/RPS 0.62 0.38 0.33 0.33 0.27 0.36 0.51 3.31%
  YoY % 63.16% 15.15% 0.00% 22.22% -25.00% -29.41% -
  Horiz. % 121.57% 74.51% 64.71% 64.71% 52.94% 70.59% 100.00%
P/EPS 12.74 11.13 9.56 7.74 5.73 7.11 8.15 7.73%
  YoY % 14.47% 16.42% 23.51% 35.08% -19.41% -12.76% -
  Horiz. % 156.32% 136.56% 117.30% 94.97% 70.31% 87.24% 100.00%
EY 7.85 8.98 10.46 12.92 17.46 14.07 12.26 -7.16%
  YoY % -12.58% -14.15% -19.04% -26.00% 24.09% 14.76% -
  Horiz. % 64.03% 73.25% 85.32% 105.38% 142.41% 114.76% 100.00%
DY 1.69 2.23 2.96 0.00 3.92 3.70 2.30 -5.00%
  YoY % -24.22% -24.66% 0.00% 0.00% 5.95% 60.87% -
  Horiz. % 73.48% 96.96% 128.70% 0.00% 170.43% 160.87% 100.00%
P/NAPS 2.32 1.56 1.26 1.27 1.11 1.30 1.55 6.95%
  YoY % 48.72% 23.81% -0.79% 14.41% -14.62% -16.13% -
  Horiz. % 149.68% 100.65% 81.29% 81.94% 71.61% 83.87% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers