Highlights

[LUXCHEM] YoY Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -10.69%    YoY -     -4.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 161,034 153,497 132,932 133,957 133,259 99,319 78,053 12.82%
  YoY % 4.91% 15.47% -0.77% 0.52% 34.17% 27.25% -
  Horiz. % 206.31% 196.66% 170.31% 171.62% 170.73% 127.25% 100.00%
PBT 13,191 6,324 6,554 7,586 7,968 7,380 6,522 12.45%
  YoY % 108.59% -3.51% -13.60% -4.79% 7.97% 13.16% -
  Horiz. % 202.25% 96.96% 100.49% 116.31% 122.17% 113.16% 100.00%
Tax -3,382 -1,631 -1,600 -1,925 -2,004 -1,914 -1,760 11.49%
  YoY % -107.36% -1.94% 16.88% 3.94% -4.70% -8.75% -
  Horiz. % 192.16% 92.67% 90.91% 109.38% 113.86% 108.75% 100.00%
NP 9,809 4,693 4,954 5,661 5,964 5,466 4,762 12.79%
  YoY % 109.01% -5.27% -12.49% -5.08% 9.11% 14.78% -
  Horiz. % 205.98% 98.55% 104.03% 118.88% 125.24% 114.78% 100.00%
NP to SH 9,806 4,745 4,979 5,674 5,964 5,466 4,762 12.79%
  YoY % 106.66% -4.70% -12.25% -4.86% 9.11% 14.78% -
  Horiz. % 205.92% 99.64% 104.56% 119.15% 125.24% 114.78% 100.00%
Tax Rate 25.64 % 25.79 % 24.41 % 25.38 % 25.15 % 25.93 % 26.99 % -0.85%
  YoY % -0.58% 5.65% -3.82% 0.91% -3.01% -3.93% -
  Horiz. % 95.00% 95.55% 90.44% 94.03% 93.18% 96.07% 100.00%
Total Cost 151,225 148,804 127,978 128,296 127,295 93,853 73,291 12.82%
  YoY % 1.63% 16.27% -0.25% 0.79% 35.63% 28.06% -
  Horiz. % 206.34% 203.03% 174.62% 175.05% 173.68% 128.06% 100.00%
Net Worth 169,970 148,199 139,100 130,436 118,240 106,717 94,979 10.18%
  YoY % 14.69% 6.54% 6.64% 10.31% 10.80% 12.36% -
  Horiz. % 178.95% 156.03% 146.45% 137.33% 124.49% 112.36% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,229 3,899 3,900 3,913 3,898 3,904 2,602 12.33%
  YoY % 34.10% -0.00% -0.33% 0.39% -0.16% 50.04% -
  Horiz. % 200.98% 149.87% 149.87% 150.38% 149.80% 150.04% 100.00%
Div Payout % 53.33 % 82.19 % 78.33 % 68.97 % 65.36 % 71.43 % 54.64 % -0.40%
  YoY % -35.11% 4.93% 13.57% 5.52% -8.50% 30.73% -
  Horiz. % 97.60% 150.42% 143.36% 126.23% 119.62% 130.73% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 169,970 148,199 139,100 130,436 118,240 106,717 94,979 10.18%
  YoY % 14.69% 6.54% 6.64% 10.31% 10.80% 12.36% -
  Horiz. % 178.95% 156.03% 146.45% 137.33% 124.49% 112.36% 100.00%
NOSH 261,493 129,999 130,000 130,436 129,934 130,142 130,109 12.33%
  YoY % 101.15% -0.00% -0.33% 0.39% -0.16% 0.03% -
  Horiz. % 200.98% 99.92% 99.92% 100.25% 99.87% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.09 % 3.06 % 3.73 % 4.23 % 4.48 % 5.50 % 6.10 % -0.03%
  YoY % 99.02% -17.96% -11.82% -5.58% -18.55% -9.84% -
  Horiz. % 99.84% 50.16% 61.15% 69.34% 73.44% 90.16% 100.00%
ROE 5.77 % 3.20 % 3.58 % 4.35 % 5.04 % 5.12 % 5.01 % 2.38%
  YoY % 80.31% -10.61% -17.70% -13.69% -1.56% 2.20% -
  Horiz. % 115.17% 63.87% 71.46% 86.83% 100.60% 102.20% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.58 118.07 102.26 102.70 102.56 76.32 59.99 0.44%
  YoY % -47.84% 15.46% -0.43% 0.14% 34.38% 27.22% -
  Horiz. % 102.65% 196.82% 170.46% 171.20% 170.96% 127.22% 100.00%
EPS 3.75 3.65 3.83 4.35 4.59 4.20 3.66 0.41%
  YoY % 2.74% -4.70% -11.95% -5.23% 9.29% 14.75% -
  Horiz. % 102.46% 99.73% 104.64% 118.85% 125.41% 114.75% 100.00%
DPS 2.00 3.00 3.00 3.00 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% 150.00% 150.00% 150.00% 100.00%
NAPS 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 -1.92%
  YoY % -42.98% 6.54% 7.00% 9.89% 10.98% 12.33% -
  Horiz. % 89.04% 156.16% 146.58% 136.99% 124.66% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.00 17.16 14.86 14.98 14.90 11.10 8.73 12.81%
  YoY % 4.90% 15.48% -0.80% 0.54% 34.23% 27.15% -
  Horiz. % 206.19% 196.56% 170.22% 171.59% 170.68% 127.15% 100.00%
EPS 1.10 0.53 0.56 0.63 0.67 0.61 0.53 12.94%
  YoY % 107.55% -5.36% -11.11% -5.97% 9.84% 15.09% -
  Horiz. % 207.55% 100.00% 105.66% 118.87% 126.42% 115.09% 100.00%
DPS 0.58 0.44 0.44 0.44 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% 151.72% 151.72% 151.72% 100.00%
NAPS 0.1900 0.1657 0.1555 0.1458 0.1322 0.1193 0.1062 10.18%
  YoY % 14.67% 6.56% 6.65% 10.29% 10.81% 12.34% -
  Horiz. % 178.91% 156.03% 146.42% 137.29% 124.48% 112.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 -
P/RPS 1.62 1.21 1.20 1.15 1.01 1.39 1.15 5.87%
  YoY % 33.88% 0.83% 4.35% 13.86% -27.34% 20.87% -
  Horiz. % 140.87% 105.22% 104.35% 100.00% 87.83% 120.87% 100.00%
P/EPS 26.67 39.18 32.11 27.13 22.66 25.24 18.85 5.95%
  YoY % -31.93% 22.02% 18.36% 19.73% -10.22% 33.90% -
  Horiz. % 141.49% 207.85% 170.34% 143.93% 120.21% 133.90% 100.00%
EY 3.75 2.55 3.11 3.69 4.41 3.96 5.30 -5.60%
  YoY % 47.06% -18.01% -15.72% -16.33% 11.36% -25.28% -
  Horiz. % 70.75% 48.11% 58.68% 69.62% 83.21% 74.72% 100.00%
DY 2.00 2.10 2.44 2.54 2.88 2.83 2.90 -6.00%
  YoY % -4.76% -13.93% -3.94% -11.81% 1.77% -2.41% -
  Horiz. % 68.97% 72.41% 84.14% 87.59% 99.31% 97.59% 100.00%
P/NAPS 1.54 1.25 1.15 1.18 1.14 1.29 0.95 8.38%
  YoY % 23.20% 8.70% -2.54% 3.51% -11.63% 35.79% -
  Horiz. % 162.11% 131.58% 121.05% 124.21% 120.00% 135.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 -
P/RPS 1.67 1.26 1.24 1.29 1.01 1.48 1.17 6.11%
  YoY % 32.54% 1.61% -3.88% 27.72% -31.76% 26.50% -
  Horiz. % 142.74% 107.69% 105.98% 110.26% 86.32% 126.50% 100.00%
P/EPS 27.47 40.82 33.16 30.34 22.66 26.90 19.13 6.21%
  YoY % -32.70% 23.10% 9.29% 33.89% -15.76% 40.62% -
  Horiz. % 143.60% 213.38% 173.34% 158.60% 118.45% 140.62% 100.00%
EY 3.64 2.45 3.02 3.30 4.41 3.72 5.23 -5.86%
  YoY % 48.57% -18.87% -8.48% -25.17% 18.55% -28.87% -
  Horiz. % 69.60% 46.85% 57.74% 63.10% 84.32% 71.13% 100.00%
DY 1.94 2.01 2.36 2.27 2.88 2.65 2.86 -6.26%
  YoY % -3.48% -14.83% 3.96% -21.18% 8.68% -7.34% -
  Horiz. % 67.83% 70.28% 82.52% 79.37% 100.70% 92.66% 100.00%
P/NAPS 1.58 1.31 1.19 1.32 1.14 1.38 0.96 8.65%
  YoY % 20.61% 10.08% -9.85% 15.79% -17.39% 43.75% -
  Horiz. % 164.58% 136.46% 123.96% 137.50% 118.75% 143.75% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers