Highlights

[LUXCHEM] YoY Cumulative 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 -     33.51%    YoY -     -7.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 502,743 456,401 396,075 375,043 367,989 290,617 221,646 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 35,387 20,964 18,304 21,423 23,402 19,922 18,592 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 -11,200 -5,309 -4,721 -5,419 -6,039 -5,099 -4,722 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 24,187 15,655 13,583 16,004 17,363 14,823 13,870 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 24,362 15,674 13,773 16,057 17,363 14,823 13,870 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 478,556 440,746 382,492 359,039 350,626 275,794 207,776 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 5,239 3,899 3,901 - 3,898 3,900 2,599 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 13.68 % 10.49 % 9.90 % 12.31 % 14.52 % 13.73 % 14.23 % -0.65%
  YoY % 30.41% 5.96% -19.58% -15.22% 5.75% -3.51% -
  Horiz. % 96.13% 73.72% 69.57% 86.51% 102.04% 96.49% 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 191.92 351.17 304.54 287.52 283.15 223.51 170.51 1.99%
  YoY % -45.35% 15.31% 5.92% 1.54% 26.68% 31.08% -
  Horiz. % 112.56% 205.95% 178.61% 168.62% 166.06% 131.08% 100.00%
EPS 9.30 12.06 10.59 12.31 13.36 11.40 10.67 -2.26%
  YoY % -22.89% 13.88% -13.97% -7.86% 17.19% 6.84% -
  Horiz. % 87.16% 113.03% 99.25% 115.37% 125.21% 106.84% 100.00%
DPS 2.00 3.00 3.00 0.00 3.00 3.00 2.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 150.00% 150.00% 0.00% 150.00% 150.00% 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 - 895,808
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.12 50.95 44.21 41.87 41.08 32.44 24.74 14.62%
  YoY % 10.15% 15.25% 5.59% 1.92% 26.63% 31.12% -
  Horiz. % 226.84% 205.94% 178.70% 169.24% 166.05% 131.12% 100.00%
EPS 2.72 1.75 1.54 1.79 1.94 1.65 1.55 9.82%
  YoY % 55.43% 13.64% -13.97% -7.73% 17.58% 6.45% -
  Horiz. % 175.48% 112.90% 99.35% 115.48% 125.16% 106.45% 100.00%
DPS 0.58 0.44 0.44 0.00 0.44 0.44 0.29 12.24%
  YoY % 31.82% 0.00% 0.00% 0.00% 0.00% 51.72% -
  Horiz. % 200.00% 151.72% 151.72% 0.00% 151.72% 151.72% 100.00%
NAPS 0.1988 0.1668 0.1553 0.1456 0.1335 0.1205 0.1088 10.56%
  YoY % 19.18% 7.41% 6.66% 9.06% 10.79% 10.75% -
  Horiz. % 182.72% 153.31% 142.74% 133.82% 122.70% 110.75% 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 0.71 0.41 0.40 0.43 0.34 0.47 0.48 6.74%
  YoY % 73.17% 2.50% -6.98% 26.47% -27.66% -2.08% -
  Horiz. % 147.92% 85.42% 83.33% 89.58% 70.83% 97.92% 100.00%
P/EPS 14.73 11.94 11.61 10.07 7.26 9.30 7.59 11.68%
  YoY % 23.37% 2.84% 15.29% 38.71% -21.94% 22.53% -
  Horiz. % 194.07% 157.31% 152.96% 132.67% 95.65% 122.53% 100.00%
EY 6.79 8.38 8.61 9.93 13.77 10.75 13.17 -10.45%
  YoY % -18.97% -2.67% -13.29% -27.89% 28.09% -18.38% -
  Horiz. % 51.56% 63.63% 65.38% 75.40% 104.56% 81.62% 100.00%
DY 1.46 2.08 2.44 0.00 3.09 2.83 2.47 -8.39%
  YoY % -29.81% -14.75% 0.00% 0.00% 9.19% 14.57% -
  Horiz. % 59.11% 84.21% 98.79% 0.00% 125.10% 114.57% 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 0.82 0.51 0.44 0.44 0.36 0.48 0.68 3.17%
  YoY % 60.78% 15.91% 0.00% 22.22% -25.00% -29.41% -
  Horiz. % 120.59% 75.00% 64.71% 64.71% 52.94% 70.59% 100.00%
P/EPS 16.99 14.84 12.75 10.32 7.63 9.47 10.87 7.72%
  YoY % 14.49% 16.39% 23.55% 35.26% -19.43% -12.88% -
  Horiz. % 156.30% 136.52% 117.30% 94.94% 70.19% 87.12% 100.00%
EY 5.89 6.74 7.84 9.69 13.10 10.56 9.20 -7.16%
  YoY % -12.61% -14.03% -19.09% -26.03% 24.05% 14.78% -
  Horiz. % 64.02% 73.26% 85.22% 105.33% 142.39% 114.78% 100.00%
DY 1.27 1.68 2.22 0.00 2.94 2.78 1.72 -4.93%
  YoY % -24.40% -24.32% 0.00% 0.00% 5.76% 61.63% -
  Horiz. % 73.84% 97.67% 129.07% 0.00% 170.93% 161.63% 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.
 


 

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