Highlights

[LUXCHEM] YoY Quarter Result on 2011-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 17-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -4.28%    YoY -     -5.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 147,122 128,862 121,834 130,944 109,206 83,662 72,854 12.42%
  YoY % 14.17% 5.77% -6.96% 19.91% 30.53% 14.84% -
  Horiz. % 201.94% 176.88% 167.23% 179.73% 149.90% 114.84% 100.00%
PBT 8,613 7,866 7,944 6,815 8,124 7,172 3,485 16.27%
  YoY % 9.50% -0.98% 16.57% -16.11% 13.27% 105.80% -
  Horiz. % 247.14% 225.71% 227.95% 195.55% 233.11% 205.80% 100.00%
Tax -2,437 -2,055 -1,997 -1,487 -2,464 -1,909 -905 17.94%
  YoY % -18.59% -2.90% -34.30% 39.65% -29.07% -110.94% -
  Horiz. % 269.28% 227.07% 220.66% 164.31% 272.27% 210.94% 100.00%
NP 6,176 5,811 5,947 5,328 5,660 5,263 2,580 15.65%
  YoY % 6.28% -2.29% 11.62% -5.87% 7.54% 103.99% -
  Horiz. % 239.38% 225.23% 230.50% 206.51% 219.38% 203.99% 100.00%
NP to SH 6,287 5,874 5,984 5,345 5,660 5,263 2,580 16.00%
  YoY % 7.03% -1.84% 11.96% -5.57% 7.54% 103.99% -
  Horiz. % 243.68% 227.67% 231.94% 207.17% 219.38% 203.99% 100.00%
Tax Rate 28.29 % 26.13 % 25.14 % 21.82 % 30.33 % 26.62 % 25.97 % 1.44%
  YoY % 8.27% 3.94% 15.22% -28.06% 13.94% 2.50% -
  Horiz. % 108.93% 100.62% 96.80% 84.02% 116.79% 102.50% 100.00%
Total Cost 140,946 123,051 115,887 125,616 103,546 78,399 70,274 12.29%
  YoY % 14.54% 6.18% -7.75% 21.31% 32.08% 11.56% -
  Horiz. % 200.57% 175.10% 164.91% 178.75% 147.35% 111.56% 100.00%
Net Worth 155,707 129,934 137,487 126,515 113,200 103,327 92,515 9.06%
  YoY % 19.84% -5.49% 8.67% 11.76% 9.55% 11.69% -
  Horiz. % 168.30% 140.45% 148.61% 136.75% 122.36% 111.69% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,785 6,496 7,201 7,825 6,505 6,539 6,515 3.01%
  YoY % 19.84% -9.79% -7.97% 20.29% -0.52% 0.38% -
  Horiz. % 119.50% 99.72% 110.54% 120.12% 99.86% 100.38% 100.00%
Div Payout % 123.83 % 110.60 % 120.35 % 146.41 % 114.94 % 124.26 % 252.53 % -11.19%
  YoY % 11.96% -8.10% -17.80% 27.38% -7.50% -50.79% -
  Horiz. % 49.04% 43.80% 47.66% 57.98% 45.52% 49.21% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 155,707 129,934 137,487 126,515 113,200 103,327 92,515 9.06%
  YoY % 19.84% -5.49% 8.67% 11.76% 9.55% 11.69% -
  Horiz. % 168.30% 140.45% 148.61% 136.75% 122.36% 111.69% 100.00%
NOSH 259,512 129,934 130,940 130,428 130,114 130,794 130,303 12.16%
  YoY % 99.73% -0.77% 0.39% 0.24% -0.52% 0.38% -
  Horiz. % 199.16% 99.72% 100.49% 100.10% 99.86% 100.38% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.20 % 4.51 % 4.88 % 4.07 % 5.18 % 6.29 % 3.54 % 2.89%
  YoY % -6.87% -7.58% 19.90% -21.43% -17.65% 77.68% -
  Horiz. % 118.64% 127.40% 137.85% 114.97% 146.33% 177.68% 100.00%
ROE 4.04 % 4.52 % 4.35 % 4.22 % 5.00 % 5.09 % 2.79 % 6.36%
  YoY % -10.62% 3.91% 3.08% -15.60% -1.77% 82.44% -
  Horiz. % 144.80% 162.01% 155.91% 151.25% 179.21% 182.44% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 56.69 99.17 93.05 100.40 83.93 63.96 55.91 0.23%
  YoY % -42.84% 6.58% -7.32% 19.62% 31.22% 14.40% -
  Horiz. % 101.40% 177.37% 166.43% 179.57% 150.12% 114.40% 100.00%
EPS 2.42 2.26 4.57 4.10 4.35 4.05 1.98 3.40%
  YoY % 7.08% -50.55% 11.46% -5.75% 7.41% 104.55% -
  Horiz. % 122.22% 114.14% 230.81% 207.07% 219.70% 204.55% 100.00%
DPS 3.00 5.00 5.50 6.00 5.00 5.00 5.00 -8.16%
  YoY % -40.00% -9.09% -8.33% 20.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% 110.00% 120.00% 100.00% 100.00% 100.00%
NAPS 0.6000 1.0000 1.0500 0.9700 0.8700 0.7900 0.7100 -2.77%
  YoY % -40.00% -4.76% 8.25% 11.49% 10.13% 11.27% -
  Horiz. % 84.51% 140.85% 147.89% 136.62% 122.54% 111.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.80 14.72 13.92 14.96 12.47 9.56 8.32 12.42%
  YoY % 14.13% 5.75% -6.95% 19.97% 30.44% 14.90% -
  Horiz. % 201.92% 176.92% 167.31% 179.81% 149.88% 114.90% 100.00%
EPS 0.72 0.67 0.68 0.61 0.65 0.60 0.29 16.36%
  YoY % 7.46% -1.47% 11.48% -6.15% 8.33% 106.90% -
  Horiz. % 248.28% 231.03% 234.48% 210.34% 224.14% 206.90% 100.00%
DPS 0.89 0.74 0.82 0.89 0.74 0.75 0.74 3.12%
  YoY % 20.27% -9.76% -7.87% 20.27% -1.33% 1.35% -
  Horiz. % 120.27% 100.00% 110.81% 120.27% 100.00% 101.35% 100.00%
NAPS 0.1778 0.1484 0.1570 0.1445 0.1293 0.1180 0.1057 9.05%
  YoY % 19.81% -5.48% 8.65% 11.76% 9.58% 11.64% -
  Horiz. % 168.21% 140.40% 148.53% 136.71% 122.33% 111.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8200 1.2900 1.2500 1.0100 1.0500 1.0500 0.6500 -
P/RPS 1.45 1.30 1.34 1.01 1.25 1.64 1.16 3.79%
  YoY % 11.54% -2.99% 32.67% -19.20% -23.78% 41.38% -
  Horiz. % 125.00% 112.07% 115.52% 87.07% 107.76% 141.38% 100.00%
P/EPS 33.85 28.54 27.35 24.65 24.14 26.09 32.83 0.51%
  YoY % 18.61% 4.35% 10.95% 2.11% -7.47% -20.53% -
  Horiz. % 103.11% 86.93% 83.31% 75.08% 73.53% 79.47% 100.00%
EY 2.95 3.50 3.66 4.06 4.14 3.83 3.05 -0.55%
  YoY % -15.71% -4.37% -9.85% -1.93% 8.09% 25.57% -
  Horiz. % 96.72% 114.75% 120.00% 133.11% 135.74% 125.57% 100.00%
DY 3.66 3.88 4.40 5.94 4.76 4.76 7.69 -11.63%
  YoY % -5.67% -11.82% -25.93% 24.79% 0.00% -38.10% -
  Horiz. % 47.59% 50.46% 57.22% 77.24% 61.90% 61.90% 100.00%
P/NAPS 1.37 1.29 1.19 1.04 1.21 1.33 0.92 6.86%
  YoY % 6.20% 8.40% 14.42% -14.05% -9.02% 44.57% -
  Horiz. % 148.91% 140.22% 129.35% 113.04% 131.52% 144.57% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 -
Price 0.9050 1.4400 1.2200 1.1100 1.0900 1.0200 0.6000 -
P/RPS 1.60 1.45 1.31 1.11 1.30 1.59 1.07 6.93%
  YoY % 10.34% 10.69% 18.02% -14.62% -18.24% 48.60% -
  Horiz. % 149.53% 135.51% 122.43% 103.74% 121.50% 148.60% 100.00%
P/EPS 37.36 31.85 26.70 27.09 25.06 25.35 30.30 3.55%
  YoY % 17.30% 19.29% -1.44% 8.10% -1.14% -16.34% -
  Horiz. % 123.30% 105.12% 88.12% 89.41% 82.71% 83.66% 100.00%
EY 2.68 3.14 3.75 3.69 3.99 3.94 3.30 -3.41%
  YoY % -14.65% -16.27% 1.63% -7.52% 1.27% 19.39% -
  Horiz. % 81.21% 95.15% 113.64% 111.82% 120.91% 119.39% 100.00%
DY 3.31 3.47 4.51 5.41 4.59 4.90 8.33 -14.25%
  YoY % -4.61% -23.06% -16.64% 17.86% -6.33% -41.18% -
  Horiz. % 39.74% 41.66% 54.14% 64.95% 55.10% 58.82% 100.00%
P/NAPS 1.51 1.44 1.16 1.14 1.25 1.29 0.85 10.05%
  YoY % 4.86% 24.14% 1.75% -8.80% -3.10% 51.76% -
  Horiz. % 177.65% 169.41% 136.47% 134.12% 147.06% 151.76% 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.
 


 

185  315  522  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.385-0.095 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.190.00 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers