Highlights

[LUXCHEM] YoY 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 -     -28.99%    YoY -     -27.85%
Quarter Report


View:


Show?  YoY % Horiz. %

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 169,169 159,440 122,283 112,019 127,329 100,578 83,366 12.51%
  YoY % 6.10% 30.39% 9.16% -12.02% 26.60% 20.65% -
  Horiz. % 202.92% 191.25% 146.68% 134.37% 152.73% 120.65% 100.00%
PBT 17,320 7,976 5,697 5,329 7,655 6,475 6,221 18.60%
  YoY % 117.15% 40.00% 6.91% -30.39% 18.22% 4.08% -
  Horiz. % 278.41% 128.21% 91.58% 85.66% 123.05% 104.08% 100.00%
Tax -4,448 -2,054 -1,592 -1,341 -2,071 -1,678 -1,438 20.70%
  YoY % -116.55% -29.02% -18.72% 35.25% -23.42% -16.69% -
  Horiz. % 309.32% 142.84% 110.71% 93.25% 144.02% 116.69% 100.00%
NP 12,872 5,922 4,105 3,988 5,584 4,797 4,783 17.93%
  YoY % 117.36% 44.26% 2.93% -28.58% 16.41% 0.29% -
  Horiz. % 269.12% 123.81% 85.82% 83.38% 116.75% 100.29% 100.00%
NP to SH 13,004 5,972 4,285 4,029 5,584 4,797 4,783 18.13%
  YoY % 117.75% 39.37% 6.35% -27.85% 16.41% 0.29% -
  Horiz. % 271.88% 124.86% 89.59% 84.24% 116.75% 100.29% 100.00%
Tax Rate 25.68 % 25.75 % 27.94 % 25.16 % 27.05 % 25.92 % 23.12 % 1.76%
  YoY % -0.27% -7.84% 11.05% -6.99% 4.36% 12.11% -
  Horiz. % 111.07% 111.38% 120.85% 108.82% 117.00% 112.11% 100.00%
Total Cost 156,297 153,518 118,178 108,031 121,745 95,781 78,583 12.14%
  YoY % 1.81% 29.90% 9.39% -11.26% 27.11% 21.89% -
  Horiz. % 198.89% 195.36% 150.39% 137.47% 154.93% 121.89% 100.00%
Net Worth 178,640 149,625 138,937 131,237 119,471 107,899 97,479 10.62%
  YoY % 19.39% 7.69% 5.87% 9.85% 10.72% 10.69% -
  Horiz. % 183.26% 153.49% 142.53% 134.63% 122.56% 110.69% 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 - - - - - - - -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,640 149,625 138,937 131,237 119,471 107,899 97,479 10.62%
  YoY % 19.39% 7.69% 5.87% 9.85% 10.72% 10.69% -
  Horiz. % 183.26% 153.49% 142.53% 134.63% 122.56% 110.69% 100.00%
NOSH 262,707 130,108 129,848 131,237 129,860 129,999 129,972 12.44%
  YoY % 101.91% 0.20% -1.06% 1.06% -0.11% 0.02% -
  Horiz. % 202.12% 100.10% 99.90% 100.97% 99.91% 100.02% 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 7.61 % 3.71 % 3.36 % 3.56 % 4.39 % 4.77 % 5.74 % 4.81%
  YoY % 105.12% 10.42% -5.62% -18.91% -7.97% -16.90% -
  Horiz. % 132.58% 64.63% 58.54% 62.02% 76.48% 83.10% 100.00%
ROE 7.28 % 3.99 % 3.08 % 3.07 % 4.67 % 4.45 % 4.91 % 6.78%
  YoY % 82.46% 29.55% 0.33% -34.26% 4.94% -9.37% -
  Horiz. % 148.27% 81.26% 62.73% 62.53% 95.11% 90.63% 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 64.39 122.54 94.17 85.36 98.05 77.37 64.14 0.06%
  YoY % -47.45% 30.13% 10.32% -12.94% 26.73% 20.63% -
  Horiz. % 100.39% 191.05% 146.82% 133.08% 152.87% 120.63% 100.00%
EPS 4.95 4.59 3.30 3.07 4.30 3.69 3.68 5.06%
  YoY % 7.84% 39.09% 7.49% -28.60% 16.53% 0.27% -
  Horiz. % 134.51% 124.73% 89.67% 83.42% 116.85% 100.27% 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 0.6800 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 18.88 17.80 13.65 12.50 14.21 11.23 9.31 12.50%
  YoY % 6.07% 30.40% 9.20% -12.03% 26.54% 20.62% -
  Horiz. % 202.79% 191.19% 146.62% 134.26% 152.63% 120.62% 100.00%
EPS 1.45 0.67 0.48 0.45 0.62 0.54 0.53 18.25%
  YoY % 116.42% 39.58% 6.67% -27.42% 14.81% 1.89% -
  Horiz. % 273.58% 126.42% 90.57% 84.91% 116.98% 101.89% 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 0.1994 0.1670 0.1551 0.1465 0.1334 0.1204 0.1088 10.62%
  YoY % 19.40% 7.67% 5.87% 9.82% 10.80% 10.66% -
  Horiz. % 183.27% 153.49% 142.56% 134.65% 122.61% 110.66% 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 2.13 1.18 1.31 1.45 0.99 1.37 1.26 9.14%
  YoY % 80.51% -9.92% -9.66% 46.46% -27.74% 8.73% -
  Horiz. % 169.05% 93.65% 103.97% 115.08% 78.57% 108.73% 100.00%
P/EPS 27.68 31.37 37.27 40.39 22.56 28.73 22.01 3.89%
  YoY % -11.76% -15.83% -7.72% 79.03% -21.48% 30.53% -
  Horiz. % 125.76% 142.53% 169.33% 183.51% 102.50% 130.53% 100.00%
EY 3.61 3.19 2.68 2.48 4.43 3.48 4.54 -3.75%
  YoY % 13.17% 19.03% 8.06% -44.02% 27.30% -23.35% -
  Horiz. % 79.52% 70.26% 59.03% 54.63% 97.58% 76.65% 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 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 2.45 1.46 1.43 1.49 1.04 1.40 1.81 5.17%
  YoY % 67.81% 2.10% -4.03% 43.27% -25.71% -22.65% -
  Horiz. % 135.36% 80.66% 79.01% 82.32% 57.46% 77.35% 100.00%
P/EPS 31.92 39.00 40.91 41.37 23.72 29.27 31.52 0.21%
  YoY % -18.15% -4.67% -1.11% 74.41% -18.96% -7.14% -
  Horiz. % 101.27% 123.73% 129.79% 131.25% 75.25% 92.86% 100.00%
EY 3.13 2.56 2.44 2.42 4.22 3.42 3.17 -0.21%
  YoY % 22.27% 4.92% 0.83% -42.65% 23.39% 7.89% -
  Horiz. % 98.74% 80.76% 76.97% 76.34% 133.12% 107.89% 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 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers