Highlights

[LUXCHEM] YoY Cumulative 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 -     110.40%    YoY -     -21.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 335,818 333,574 296,961 273,792 263,024 240,660 190,039 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 27,006 18,067 12,990 12,607 16,094 15,747 13,447 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 -6,768 -6,752 -3,258 -3,129 -4,078 -3,968 -3,421 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 20,238 11,315 9,732 9,478 12,016 11,779 10,026 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 20,034 11,358 9,703 9,489 12,027 11,779 10,026 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 315,580 322,259 287,229 264,314 251,008 228,881 180,013 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 6,704 5,222 3,902 3,899 3,904 3,900 3,901 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 9.70 % 6.69 % 6.54 % 6.82 % 9.24 % 9.96 % 9.40 % 0.52%
  YoY % 44.99% 2.29% -4.11% -26.19% -7.23% 5.96% -
  Horiz. % 103.19% 71.17% 69.57% 72.55% 98.30% 105.96% 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 125.22 127.76 228.31 210.63 202.07 185.11 146.14 -2.54%
  YoY % -1.99% -44.04% 8.39% 4.24% 9.16% 26.67% -
  Horiz. % 85.68% 87.42% 156.23% 144.13% 138.27% 126.67% 100.00%
EPS 7.47 4.35 7.46 7.30 9.24 9.06 7.71 -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 2.50 2.00 3.00 3.00 3.00 3.00 3.00 -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 38.32 38.06 33.88 31.24 30.01 27.46 21.68 9.95%
  YoY % 0.68% 12.34% 8.45% 4.10% 9.29% 26.66% -
  Horiz. % 176.75% 175.55% 156.27% 144.10% 138.42% 126.66% 100.00%
EPS 2.29 1.30 1.11 1.08 1.37 1.34 1.14 12.32%
  YoY % 76.15% 17.12% 2.78% -21.17% 2.24% 17.54% -
  Horiz. % 200.88% 114.04% 97.37% 94.74% 120.18% 117.54% 100.00%
DPS 0.77 0.60 0.45 0.44 0.45 0.45 0.45 9.36%
  YoY % 28.33% 33.33% 2.27% -2.22% 0.00% 0.00% -
  Horiz. % 171.11% 133.33% 100.00% 97.78% 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 1.17 0.78 0.63 0.58 0.58 0.56 0.73 8.17%
  YoY % 50.00% 23.81% 8.62% 0.00% 3.57% -23.29% -
  Horiz. % 160.27% 106.85% 86.30% 79.45% 79.45% 76.71% 100.00%
P/EPS 19.54 22.99 19.17 16.85 12.77 11.48 13.75 6.03%
  YoY % -15.01% 19.93% 13.77% 31.95% 11.24% -16.51% -
  Horiz. % 142.11% 167.20% 139.42% 122.55% 92.87% 83.49% 100.00%
EY 5.12 4.35 5.22 5.93 7.83 8.71 7.27 -5.67%
  YoY % 17.70% -16.67% -11.97% -24.27% -10.10% 19.81% -
  Horiz. % 70.43% 59.83% 71.80% 81.57% 107.70% 119.81% 100.00%
DY 1.71 2.00 2.10 2.44 2.54 2.88 2.83 -8.05%
  YoY % -14.50% -4.76% -13.93% -3.94% -11.81% 1.77% -
  Horiz. % 60.42% 70.67% 74.20% 86.22% 89.75% 101.77% 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 1.21 0.81 0.65 0.60 0.65 0.56 0.77 7.82%
  YoY % 49.38% 24.62% 8.33% -7.69% 16.07% -27.27% -
  Horiz. % 157.14% 105.19% 84.42% 77.92% 84.42% 72.73% 100.00%
P/EPS 20.35 23.68 19.97 17.40 14.29 11.48 14.66 5.61%
  YoY % -14.06% 18.58% 14.77% 21.76% 24.48% -21.69% -
  Horiz. % 138.81% 161.53% 136.22% 118.69% 97.48% 78.31% 100.00%
EY 4.91 4.22 5.01 5.75 7.00 8.71 6.82 -5.32%
  YoY % 16.35% -15.77% -12.87% -17.86% -19.63% 27.71% -
  Horiz. % 71.99% 61.88% 73.46% 84.31% 102.64% 127.71% 100.00%
DY 1.64 1.94 2.01 2.36 2.27 2.88 2.65 -7.68%
  YoY % -15.46% -3.48% -14.83% 3.96% -21.18% 8.68% -
  Horiz. % 61.89% 73.21% 75.85% 89.06% 85.66% 108.68% 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.
 


 

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