Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     2.95%    YoY -     -2.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 686,754 603,522 524,937 496,877 498,933 399,823 305,308 14.46%
  YoY % 13.79% 14.97% 5.65% -0.41% 24.79% 30.96% -
  Horiz. % 224.94% 197.68% 171.94% 162.75% 163.42% 130.96% 100.00%
PBT 54,397 29,578 26,170 29,367 30,217 28,046 25,764 13.26%
  YoY % 83.91% 13.02% -10.89% -2.81% 7.74% 8.86% -
  Horiz. % 211.14% 114.80% 101.58% 113.98% 117.28% 108.86% 100.00%
Tax -14,802 -7,747 -6,776 -7,416 -7,526 -7,563 -6,631 14.31%
  YoY % -91.07% -14.33% 8.63% 1.46% 0.49% -14.06% -
  Horiz. % 223.22% 116.83% 102.19% 111.84% 113.50% 114.06% 100.00%
NP 39,595 21,831 19,394 21,951 22,691 20,483 19,133 12.88%
  YoY % 81.37% 12.57% -11.65% -3.26% 10.78% 7.06% -
  Horiz. % 206.95% 114.10% 101.36% 114.73% 118.60% 107.06% 100.00%
NP to SH 39,735 21,961 19,648 22,041 22,708 20,483 19,133 12.95%
  YoY % 80.93% 11.77% -10.86% -2.94% 10.86% 7.06% -
  Horiz. % 207.68% 114.78% 102.69% 115.20% 118.68% 107.06% 100.00%
Tax Rate 27.21 % 26.19 % 25.89 % 25.25 % 24.91 % 26.97 % 25.74 % 0.93%
  YoY % 3.89% 1.16% 2.53% 1.36% -7.64% 4.78% -
  Horiz. % 105.71% 101.75% 100.58% 98.10% 96.78% 104.78% 100.00%
Total Cost 647,159 581,691 505,543 474,926 476,242 379,340 286,175 14.56%
  YoY % 11.25% 15.06% 6.45% -0.28% 25.54% 32.56% -
  Horiz. % 226.14% 203.26% 176.66% 165.96% 166.42% 132.56% 100.00%
Net Worth 191,822 156,063 144,321 137,022 125,803 113,072 102,651 10.98%
  YoY % 22.91% 8.14% 5.33% 8.92% 11.26% 10.15% -
  Horiz. % 186.87% 152.03% 140.59% 133.48% 122.55% 110.15% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,080 15,606 10,401 11,092 11,672 10,397 9,095 11.07%
  YoY % 9.44% 50.04% -6.23% -4.97% 12.26% 14.31% -
  Horiz. % 187.78% 171.58% 114.36% 121.95% 128.33% 114.31% 100.00%
Div Payout % 42.98 % 71.06 % 52.94 % 50.33 % 51.40 % 50.76 % 47.54 % -1.67%
  YoY % -39.52% 34.23% 5.19% -2.08% 1.26% 6.77% -
  Horiz. % 90.41% 149.47% 111.36% 105.87% 108.12% 106.77% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 191,822 156,063 144,321 137,022 125,803 113,072 102,651 10.98%
  YoY % 22.91% 8.14% 5.33% 8.92% 11.26% 10.15% -
  Horiz. % 186.87% 152.03% 140.59% 133.48% 122.55% 110.15% 100.00%
NOSH 262,769 260,106 130,019 130,497 129,694 129,968 129,938 12.45%
  YoY % 1.02% 100.05% -0.37% 0.62% -0.21% 0.02% -
  Horiz. % 202.23% 200.18% 100.06% 100.43% 99.81% 100.02% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 5.12 % 6.27 % -1.37%
  YoY % 59.39% -1.90% -16.52% -2.86% -11.13% -18.34% -
  Horiz. % 92.03% 57.74% 58.85% 70.49% 72.57% 81.66% 100.00%
ROE 20.71 % 14.07 % 13.61 % 16.09 % 18.05 % 18.11 % 18.64 % 1.77%
  YoY % 47.19% 3.38% -15.41% -10.86% -0.33% -2.84% -
  Horiz. % 111.11% 75.48% 73.02% 86.32% 96.83% 97.16% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 261.35 232.03 403.74 380.76 384.70 307.63 234.96 1.79%
  YoY % 12.64% -42.53% 6.04% -1.02% 25.05% 30.93% -
  Horiz. % 111.23% 98.75% 171.83% 162.05% 163.73% 130.93% 100.00%
EPS 15.12 8.45 7.56 16.89 17.45 15.76 14.72 0.45%
  YoY % 78.93% 11.77% -55.24% -3.21% 10.72% 7.07% -
  Horiz. % 102.72% 57.40% 51.36% 114.74% 118.55% 107.07% 100.00%
DPS 6.50 6.00 8.00 8.50 9.00 8.00 7.00 -1.23%
  YoY % 8.33% -25.00% -5.88% -5.56% 12.50% 14.29% -
  Horiz. % 92.86% 85.71% 114.29% 121.43% 128.57% 114.29% 100.00%
NAPS 0.7300 0.6000 1.1100 1.0500 0.9700 0.8700 0.7900 -1.31%
  YoY % 21.67% -45.95% 5.71% 8.25% 11.49% 10.13% -
  Horiz. % 92.41% 75.95% 140.51% 132.91% 122.78% 110.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.73 67.43 58.65 55.52 55.74 44.67 34.11 14.46%
  YoY % 13.79% 14.97% 5.64% -0.39% 24.78% 30.96% -
  Horiz. % 224.95% 197.68% 171.94% 162.77% 163.41% 130.96% 100.00%
EPS 4.44 2.45 2.20 2.46 2.54 2.29 2.14 12.93%
  YoY % 81.22% 11.36% -10.57% -3.15% 10.92% 7.01% -
  Horiz. % 207.48% 114.49% 102.80% 114.95% 118.69% 107.01% 100.00%
DPS 1.91 1.74 1.16 1.24 1.30 1.16 1.02 11.02%
  YoY % 9.77% 50.00% -6.45% -4.62% 12.07% 13.73% -
  Horiz. % 187.25% 170.59% 113.73% 121.57% 127.45% 113.73% 100.00%
NAPS 0.2143 0.1744 0.1612 0.1531 0.1406 0.1263 0.1147 10.97%
  YoY % 22.88% 8.19% 5.29% 8.89% 11.32% 10.11% -
  Horiz. % 186.84% 152.05% 140.54% 133.48% 122.58% 110.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.6600 0.8200 1.2900 1.2500 1.0100 1.0500 1.0500 -
P/RPS 0.64 0.35 0.32 0.33 0.26 0.34 0.45 6.04%
  YoY % 82.86% 9.38% -3.03% 26.92% -23.53% -24.44% -
  Horiz. % 142.22% 77.78% 71.11% 73.33% 57.78% 75.56% 100.00%
P/EPS 10.98 9.71 8.54 7.40 5.77 6.66 7.13 7.46%
  YoY % 13.08% 13.70% 15.41% 28.25% -13.36% -6.59% -
  Horiz. % 154.00% 136.19% 119.78% 103.79% 80.93% 93.41% 100.00%
EY 9.11 10.30 11.71 13.51 17.34 15.01 14.02 -6.93%
  YoY % -11.55% -12.04% -13.32% -22.09% 15.52% 7.06% -
  Horiz. % 64.98% 73.47% 83.52% 96.36% 123.68% 107.06% 100.00%
DY 3.92 7.32 6.20 6.80 8.91 7.62 6.67 -8.47%
  YoY % -46.45% 18.06% -8.82% -23.68% 16.93% 14.24% -
  Horiz. % 58.77% 109.75% 92.95% 101.95% 133.58% 114.24% 100.00%
P/NAPS 2.27 1.37 1.16 1.19 1.04 1.21 1.33 9.31%
  YoY % 65.69% 18.10% -2.52% 14.42% -14.05% -9.02% -
  Horiz. % 170.68% 103.01% 87.22% 89.47% 78.20% 90.98% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 -
Price 1.8200 0.9050 1.4400 1.2200 1.1100 1.0900 1.0200 -
P/RPS 0.70 0.39 0.36 0.32 0.29 0.35 0.43 8.46%
  YoY % 79.49% 8.33% 12.50% 10.34% -17.14% -18.60% -
  Horiz. % 162.79% 90.70% 83.72% 74.42% 67.44% 81.40% 100.00%
P/EPS 12.04 10.72 9.53 7.22 6.34 6.92 6.93 9.64%
  YoY % 12.31% 12.49% 31.99% 13.88% -8.38% -0.14% -
  Horiz. % 173.74% 154.69% 137.52% 104.18% 91.49% 99.86% 100.00%
EY 8.31 9.33 10.49 13.84 15.77 14.46 14.44 -8.79%
  YoY % -10.93% -11.06% -24.21% -12.24% 9.06% 0.14% -
  Horiz. % 57.55% 64.61% 72.65% 95.84% 109.21% 100.14% 100.00%
DY 3.57 6.63 5.56 6.97 8.11 7.34 6.86 -10.31%
  YoY % -46.15% 19.24% -20.23% -14.06% 10.49% 7.00% -
  Horiz. % 52.04% 96.65% 81.05% 101.60% 118.22% 107.00% 100.00%
P/NAPS 2.49 1.51 1.30 1.16 1.14 1.25 1.29 11.58%
  YoY % 64.90% 16.15% 12.07% 1.75% -8.80% -3.10% -
  Horiz. % 193.02% 117.05% 100.78% 89.92% 88.37% 96.90% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers