Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     11.91%    YoY -     9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 690,160 573,856 563,436 516,268 429,604 362,884 240,908 19.16%
  YoY % 20.27% 1.85% 9.14% 20.17% 18.39% 50.63% -
  Horiz. % 286.48% 238.21% 233.88% 214.30% 178.33% 150.63% 100.00%
PBT 19,504 26,660 24,212 34,032 31,116 24,272 23,396 -2.99%
  YoY % -26.84% 10.11% -28.86% 9.37% 28.20% 3.74% -
  Horiz. % 83.36% 113.95% 103.49% 145.46% 133.00% 103.74% 100.00%
Tax -13,480 -6,504 -6,116 -8,612 -7,856 -6,028 -6,096 14.13%
  YoY % -107.26% -6.34% 28.98% -9.62% -30.33% 1.12% -
  Horiz. % 221.13% 106.69% 100.33% 141.27% 128.87% 98.88% 100.00%
NP 6,024 20,156 18,096 25,420 23,260 18,244 17,300 -16.12%
  YoY % -70.11% 11.38% -28.81% 9.29% 27.49% 5.46% -
  Horiz. % 34.82% 116.51% 104.60% 146.94% 134.45% 105.46% 100.00%
NP to SH 6,208 19,832 18,040 25,412 23,260 18,244 17,300 -15.70%
  YoY % -68.70% 9.93% -29.01% 9.25% 27.49% 5.46% -
  Horiz. % 35.88% 114.64% 104.28% 146.89% 134.45% 105.46% 100.00%
Tax Rate 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % 24.84 % 26.06 % 17.64%
  YoY % 183.24% -3.40% -0.20% 0.24% 1.65% -4.68% -
  Horiz. % 265.20% 93.63% 96.93% 97.12% 96.89% 95.32% 100.00%
Total Cost 684,136 553,700 545,340 490,848 406,344 344,640 223,608 20.48%
  YoY % 23.56% 1.53% 11.10% 20.80% 17.90% 54.13% -
  Horiz. % 305.95% 247.62% 243.88% 219.51% 181.72% 154.13% 100.00%
Net Worth 165,546 149,650 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 10.62% 6.61% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 153.63% 144.10% 136.04% 122.86% 110.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 165,546 149,650 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 10.62% 6.61% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 153.63% 144.10% 136.04% 122.86% 110.72% 100.00%
NOSH 258,666 130,131 129,971 129,918 130,089 129,943 129,879 12.16%
  YoY % 98.77% 0.12% 0.04% -0.13% 0.11% 0.05% -
  Horiz. % 199.16% 100.19% 100.07% 100.03% 100.16% 100.05% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 5.03 % 7.18 % -29.64%
  YoY % -75.21% 9.35% -34.76% -9.06% 7.55% -29.94% -
  Horiz. % 12.12% 48.89% 44.71% 68.52% 75.35% 70.06% 100.00%
ROE 3.75 % 13.25 % 12.85 % 19.18 % 19.43 % 16.92 % 17.76 % -22.82%
  YoY % -71.70% 3.11% -33.00% -1.29% 14.83% -4.73% -
  Horiz. % 21.11% 74.61% 72.35% 108.00% 109.40% 95.27% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 266.81 440.98 433.51 397.38 330.24 279.26 185.49 6.24%
  YoY % -39.50% 1.72% 9.09% 20.33% 18.26% 50.55% -
  Horiz. % 143.84% 237.74% 233.71% 214.23% 178.04% 150.55% 100.00%
EPS 2.40 15.24 13.88 19.56 17.88 14.04 13.32 -24.84%
  YoY % -84.25% 9.80% -29.04% 9.40% 27.35% 5.41% -
  Horiz. % 18.02% 114.41% 104.20% 146.85% 134.23% 105.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6400 1.1500 1.0800 1.0200 0.9200 0.8300 0.7500 -2.61%
  YoY % -44.35% 6.48% 5.88% 10.87% 10.84% 10.67% -
  Horiz. % 85.33% 153.33% 144.00% 136.00% 122.67% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 77.04 64.06 62.90 57.63 47.96 40.51 26.89 19.17%
  YoY % 20.26% 1.84% 9.14% 20.16% 18.39% 50.65% -
  Horiz. % 286.50% 238.23% 233.92% 214.32% 178.36% 150.65% 100.00%
EPS 0.69 2.21 2.01 2.84 2.60 2.04 1.93 -15.75%
  YoY % -68.78% 9.95% -29.23% 9.23% 27.45% 5.70% -
  Horiz. % 35.75% 114.51% 104.15% 147.15% 134.72% 105.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1848 0.1671 0.1567 0.1479 0.1336 0.1204 0.1087 9.24%
  YoY % 10.59% 6.64% 5.95% 10.70% 10.96% 10.76% -
  Horiz. % 170.01% 153.73% 144.16% 136.06% 122.91% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9700 1.4400 1.2800 1.1100 1.0900 1.1700 0.6000 -
P/RPS 0.36 0.33 0.30 0.28 0.33 0.42 0.32 1.98%
  YoY % 9.09% 10.00% 7.14% -15.15% -21.43% 31.25% -
  Horiz. % 112.50% 103.13% 93.75% 87.50% 103.13% 131.25% 100.00%
P/EPS 40.42 9.45 9.22 5.67 6.10 8.33 4.50 44.15%
  YoY % 327.72% 2.49% 62.61% -7.05% -26.77% 85.11% -
  Horiz. % 898.22% 210.00% 204.89% 126.00% 135.56% 185.11% 100.00%
EY 2.47 10.58 10.84 17.62 16.40 12.00 22.20 -30.64%
  YoY % -76.65% -2.40% -38.48% 7.44% 36.67% -45.95% -
  Horiz. % 11.13% 47.66% 48.83% 79.37% 73.87% 54.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.52 1.25 1.19 1.09 1.18 1.41 0.80 11.29%
  YoY % 21.60% 5.04% 9.17% -7.63% -16.31% 76.25% -
  Horiz. % 190.00% 156.25% 148.75% 136.25% 147.50% 176.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 -
Price 1.1900 1.4200 1.2700 1.1400 1.1100 1.1700 0.6200 -
P/RPS 0.45 0.32 0.29 0.29 0.34 0.42 0.33 5.30%
  YoY % 40.62% 10.34% 0.00% -14.71% -19.05% 27.27% -
  Horiz. % 136.36% 96.97% 87.88% 87.88% 103.03% 127.27% 100.00%
P/EPS 49.58 9.32 9.15 5.83 6.21 8.33 4.65 48.33%
  YoY % 431.97% 1.86% 56.95% -6.12% -25.45% 79.14% -
  Horiz. % 1,066.24% 200.43% 196.77% 125.38% 133.55% 179.14% 100.00%
EY 2.02 10.73 10.93 17.16 16.11 12.00 21.48 -32.55%
  YoY % -81.17% -1.83% -36.31% 6.52% 34.25% -44.13% -
  Horiz. % 9.40% 49.95% 50.88% 79.89% 75.00% 55.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.86 1.23 1.18 1.12 1.21 1.41 0.83 14.39%
  YoY % 51.22% 4.24% 5.36% -7.44% -14.18% 69.88% -
  Horiz. % 224.10% 148.19% 142.17% 134.94% 145.78% 169.88% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers