Highlights

[LUXCHEM] YoY 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 -     10.40%    YoY -     -12.25%
Quarter Report


View:


Show?  YoY % Horiz. %

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 175,849 161,034 153,497 132,932 133,957 133,259 99,319 9.98%
  YoY % 9.20% 4.91% 15.47% -0.77% 0.52% 34.17% -
  Horiz. % 177.05% 162.14% 154.55% 133.84% 134.88% 134.17% 100.00%
PBT 17,435 13,191 6,324 6,554 7,586 7,968 7,380 15.39%
  YoY % 32.17% 108.59% -3.51% -13.60% -4.79% 7.97% -
  Horiz. % 236.25% 178.74% 85.69% 88.81% 102.79% 107.97% 100.00%
Tax -4,268 -3,382 -1,631 -1,600 -1,925 -2,004 -1,914 14.29%
  YoY % -26.20% -107.36% -1.94% 16.88% 3.94% -4.70% -
  Horiz. % 222.99% 176.70% 85.21% 83.59% 100.57% 104.70% 100.00%
NP 13,167 9,809 4,693 4,954 5,661 5,964 5,466 15.77%
  YoY % 34.23% 109.01% -5.27% -12.49% -5.08% 9.11% -
  Horiz. % 240.89% 179.45% 85.86% 90.63% 103.57% 109.11% 100.00%
NP to SH 13,032 9,806 4,745 4,979 5,674 5,964 5,466 15.57%
  YoY % 32.90% 106.66% -4.70% -12.25% -4.86% 9.11% -
  Horiz. % 238.42% 179.40% 86.81% 91.09% 103.81% 109.11% 100.00%
Tax Rate 24.48 % 25.64 % 25.79 % 24.41 % 25.38 % 25.15 % 25.93 % -0.95%
  YoY % -4.52% -0.58% 5.65% -3.82% 0.91% -3.01% -
  Horiz. % 94.41% 98.88% 99.46% 94.14% 97.88% 96.99% 100.00%
Total Cost 162,682 151,225 148,804 127,978 128,296 127,295 93,853 9.59%
  YoY % 7.58% 1.63% 16.27% -0.25% 0.79% 35.63% -
  Horiz. % 173.34% 161.13% 158.55% 136.36% 136.70% 135.63% 100.00%
Net Worth 206,474 169,970 148,199 139,100 130,436 118,240 106,717 11.62%
  YoY % 21.48% 14.69% 6.54% 6.64% 10.31% 10.80% -
  Horiz. % 193.48% 159.27% 138.87% 130.34% 122.23% 110.80% 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 6,703 5,229 3,899 3,900 3,913 3,898 3,904 9.42%
  YoY % 28.18% 34.10% -0.00% -0.33% 0.39% -0.16% -
  Horiz. % 171.70% 133.95% 99.89% 99.89% 100.23% 99.84% 100.00%
Div Payout % 51.44 % 53.33 % 82.19 % 78.33 % 68.97 % 65.36 % 71.43 % -5.32%
  YoY % -3.54% -35.11% 4.93% 13.57% 5.52% -8.50% -
  Horiz. % 72.01% 74.66% 115.06% 109.66% 96.56% 91.50% 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 206,474 169,970 148,199 139,100 130,436 118,240 106,717 11.62%
  YoY % 21.48% 14.69% 6.54% 6.64% 10.31% 10.80% -
  Horiz. % 193.48% 159.27% 138.87% 130.34% 122.23% 110.80% 100.00%
NOSH 268,148 261,493 129,999 130,000 130,436 129,934 130,142 12.79%
  YoY % 2.54% 101.15% -0.00% -0.33% 0.39% -0.16% -
  Horiz. % 206.04% 200.93% 99.89% 99.89% 100.23% 99.84% 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 7.49 % 6.09 % 3.06 % 3.73 % 4.23 % 4.48 % 5.50 % 5.28%
  YoY % 22.99% 99.02% -17.96% -11.82% -5.58% -18.55% -
  Horiz. % 136.18% 110.73% 55.64% 67.82% 76.91% 81.45% 100.00%
ROE 6.31 % 5.77 % 3.20 % 3.58 % 4.35 % 5.04 % 5.12 % 3.54%
  YoY % 9.36% 80.31% -10.61% -17.70% -13.69% -1.56% -
  Horiz. % 123.24% 112.70% 62.50% 69.92% 84.96% 98.44% 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 65.58 61.58 118.07 102.26 102.70 102.56 76.32 -2.49%
  YoY % 6.50% -47.84% 15.46% -0.43% 0.14% 34.38% -
  Horiz. % 85.93% 80.69% 154.70% 133.99% 134.56% 134.38% 100.00%
EPS 4.86 3.75 3.65 3.83 4.35 4.59 4.20 2.46%
  YoY % 29.60% 2.74% -4.70% -11.95% -5.23% 9.29% -
  Horiz. % 115.71% 89.29% 86.90% 91.19% 103.57% 109.29% 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 - 890,773
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.74 18.08 17.23 14.92 15.04 14.96 11.15 9.98%
  YoY % 9.18% 4.93% 15.48% -0.80% 0.53% 34.17% -
  Horiz. % 177.04% 162.15% 154.53% 133.81% 134.89% 134.17% 100.00%
EPS 1.46 1.10 0.53 0.56 0.64 0.67 0.61 15.64%
  YoY % 32.73% 107.55% -5.36% -12.50% -4.48% 9.84% -
  Horiz. % 239.34% 180.33% 86.89% 91.80% 104.92% 109.84% 100.00%
DPS 0.75 0.59 0.44 0.44 0.44 0.44 0.44 9.29%
  YoY % 27.12% 34.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.45% 134.09% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2318 0.1908 0.1664 0.1562 0.1464 0.1327 0.1198 11.62%
  YoY % 21.49% 14.66% 6.53% 6.69% 10.32% 10.77% -
  Horiz. % 193.49% 159.27% 138.90% 130.38% 122.20% 110.77% 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 2.23 1.62 1.21 1.20 1.15 1.01 1.39 8.19%
  YoY % 37.65% 33.88% 0.83% 4.35% 13.86% -27.34% -
  Horiz. % 160.43% 116.55% 87.05% 86.33% 82.73% 72.66% 100.00%
P/EPS 30.04 26.67 39.18 32.11 27.13 22.66 25.24 2.94%
  YoY % 12.64% -31.93% 22.02% 18.36% 19.73% -10.22% -
  Horiz. % 119.02% 105.67% 155.23% 127.22% 107.49% 89.78% 100.00%
EY 3.33 3.75 2.55 3.11 3.69 4.41 3.96 -2.84%
  YoY % -11.20% 47.06% -18.01% -15.72% -16.33% 11.36% -
  Horiz. % 84.09% 94.70% 64.39% 78.54% 93.18% 111.36% 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 2.32 1.67 1.26 1.24 1.29 1.01 1.48 7.77%
  YoY % 38.92% 32.54% 1.61% -3.88% 27.72% -31.76% -
  Horiz. % 156.76% 112.84% 85.14% 83.78% 87.16% 68.24% 100.00%
P/EPS 31.28 27.47 40.82 33.16 30.34 22.66 26.90 2.54%
  YoY % 13.87% -32.70% 23.10% 9.29% 33.89% -15.76% -
  Horiz. % 116.28% 102.12% 151.75% 123.27% 112.79% 84.24% 100.00%
EY 3.20 3.64 2.45 3.02 3.30 4.41 3.72 -2.48%
  YoY % -12.09% 48.57% -18.87% -8.48% -25.17% 18.55% -
  Horiz. % 86.02% 97.85% 65.86% 81.18% 88.71% 118.55% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers