Highlights

[LUXCHEM] YoY Quarter Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     48.52%    YoY -     11.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 184,011 147,122 128,862 121,834 130,944 109,206 83,662 14.03%
  YoY % 25.07% 14.17% 5.77% -6.96% 19.91% 30.53% -
  Horiz. % 219.95% 175.85% 154.03% 145.63% 156.52% 130.53% 100.00%
PBT 19,009 8,613 7,866 7,944 6,815 8,124 7,172 17.63%
  YoY % 120.70% 9.50% -0.98% 16.57% -16.11% 13.27% -
  Horiz. % 265.04% 120.09% 109.68% 110.76% 95.02% 113.27% 100.00%
Tax -3,601 -2,437 -2,055 -1,997 -1,487 -2,464 -1,909 11.15%
  YoY % -47.76% -18.59% -2.90% -34.30% 39.65% -29.07% -
  Horiz. % 188.63% 127.66% 107.65% 104.61% 77.89% 129.07% 100.00%
NP 15,408 6,176 5,811 5,947 5,328 5,660 5,263 19.60%
  YoY % 149.48% 6.28% -2.29% 11.62% -5.87% 7.54% -
  Horiz. % 292.76% 117.35% 110.41% 113.00% 101.24% 107.54% 100.00%
NP to SH 15,373 6,287 5,874 5,984 5,345 5,660 5,263 19.55%
  YoY % 144.52% 7.03% -1.84% 11.96% -5.57% 7.54% -
  Horiz. % 292.10% 119.46% 111.61% 113.70% 101.56% 107.54% 100.00%
Tax Rate 18.94 % 28.29 % 26.13 % 25.14 % 21.82 % 30.33 % 26.62 % -5.51%
  YoY % -33.05% 8.27% 3.94% 15.22% -28.06% 13.94% -
  Horiz. % 71.15% 106.27% 98.16% 94.44% 81.97% 113.94% 100.00%
Total Cost 168,603 140,946 123,051 115,887 125,616 103,546 78,399 13.61%
  YoY % 19.62% 14.54% 6.18% -7.75% 21.31% 32.08% -
  Horiz. % 215.06% 179.78% 156.95% 147.82% 160.23% 132.08% 100.00%
Net Worth 191,780 155,707 129,934 137,487 126,515 113,200 103,327 10.85%
  YoY % 23.17% 19.84% -5.49% 8.67% 11.76% 9.55% -
  Horiz. % 185.60% 150.69% 125.75% 133.06% 122.44% 109.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,822 7,785 6,496 7,201 7,825 6,505 6,539 10.37%
  YoY % 51.85% 19.84% -9.79% -7.97% 20.29% -0.52% -
  Horiz. % 180.77% 119.05% 99.34% 110.12% 119.66% 99.48% 100.00%
Div Payout % 76.90 % 123.83 % 110.60 % 120.35 % 146.41 % 114.94 % 124.26 % -7.68%
  YoY % -37.90% 11.96% -8.10% -17.80% 27.38% -7.50% -
  Horiz. % 61.89% 99.65% 89.01% 96.85% 117.83% 92.50% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 191,780 155,707 129,934 137,487 126,515 113,200 103,327 10.85%
  YoY % 23.17% 19.84% -5.49% 8.67% 11.76% 9.55% -
  Horiz. % 185.60% 150.69% 125.75% 133.06% 122.44% 109.55% 100.00%
NOSH 262,712 259,512 129,934 130,940 130,428 130,114 130,794 12.32%
  YoY % 1.23% 99.73% -0.77% 0.39% 0.24% -0.52% -
  Horiz. % 200.86% 198.41% 99.34% 100.11% 99.72% 99.48% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.37 % 4.20 % 4.51 % 4.88 % 4.07 % 5.18 % 6.29 % 4.87%
  YoY % 99.29% -6.87% -7.58% 19.90% -21.43% -17.65% -
  Horiz. % 133.07% 66.77% 71.70% 77.58% 64.71% 82.35% 100.00%
ROE 8.02 % 4.04 % 4.52 % 4.35 % 4.22 % 5.00 % 5.09 % 7.87%
  YoY % 98.51% -10.62% 3.91% 3.08% -15.60% -1.77% -
  Horiz. % 157.56% 79.37% 88.80% 85.46% 82.91% 98.23% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 70.04 56.69 99.17 93.05 100.40 83.93 63.96 1.52%
  YoY % 23.55% -42.84% 6.58% -7.32% 19.62% 31.22% -
  Horiz. % 109.51% 88.63% 155.05% 145.48% 156.97% 131.22% 100.00%
EPS 5.82 2.42 2.26 4.57 4.10 4.35 4.05 6.23%
  YoY % 140.50% 7.08% -50.55% 11.46% -5.75% 7.41% -
  Horiz. % 143.70% 59.75% 55.80% 112.84% 101.23% 107.41% 100.00%
DPS 4.50 3.00 5.00 5.50 6.00 5.00 5.00 -1.74%
  YoY % 50.00% -40.00% -9.09% -8.33% 20.00% 0.00% -
  Horiz. % 90.00% 60.00% 100.00% 110.00% 120.00% 100.00% 100.00%
NAPS 0.7300 0.6000 1.0000 1.0500 0.9700 0.8700 0.7900 -1.31%
  YoY % 21.67% -40.00% -4.76% 8.25% 11.49% 10.13% -
  Horiz. % 92.41% 75.95% 126.58% 132.91% 122.78% 110.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.54 16.42 14.38 13.60 14.62 12.19 9.34 14.03%
  YoY % 25.09% 14.19% 5.74% -6.98% 19.93% 30.51% -
  Horiz. % 219.91% 175.80% 153.96% 145.61% 156.53% 130.51% 100.00%
EPS 1.72 0.70 0.66 0.67 0.60 0.63 0.59 19.51%
  YoY % 145.71% 6.06% -1.49% 11.67% -4.76% 6.78% -
  Horiz. % 291.53% 118.64% 111.86% 113.56% 101.69% 106.78% 100.00%
DPS 1.32 0.87 0.73 0.80 0.87 0.73 0.73 10.37%
  YoY % 51.72% 19.18% -8.75% -8.05% 19.18% 0.00% -
  Horiz. % 180.82% 119.18% 100.00% 109.59% 119.18% 100.00% 100.00%
NAPS 0.2141 0.1738 0.1450 0.1535 0.1412 0.1264 0.1153 10.86%
  YoY % 23.19% 19.86% -5.54% 8.71% 11.71% 9.63% -
  Horiz. % 185.69% 150.74% 125.76% 133.13% 122.46% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.6600 0.8200 1.2900 1.2500 1.0100 1.0500 1.0500 -
P/RPS 2.37 1.45 1.30 1.34 1.01 1.25 1.64 6.33%
  YoY % 63.45% 11.54% -2.99% 32.67% -19.20% -23.78% -
  Horiz. % 144.51% 88.41% 79.27% 81.71% 61.59% 76.22% 100.00%
P/EPS 28.37 33.85 28.54 27.35 24.65 24.14 26.09 1.41%
  YoY % -16.19% 18.61% 4.35% 10.95% 2.11% -7.47% -
  Horiz. % 108.74% 129.74% 109.39% 104.83% 94.48% 92.53% 100.00%
EY 3.53 2.95 3.50 3.66 4.06 4.14 3.83 -1.35%
  YoY % 19.66% -15.71% -4.37% -9.85% -1.93% 8.09% -
  Horiz. % 92.17% 77.02% 91.38% 95.56% 106.01% 108.09% 100.00%
DY 2.71 3.66 3.88 4.40 5.94 4.76 4.76 -8.96%
  YoY % -25.96% -5.67% -11.82% -25.93% 24.79% 0.00% -
  Horiz. % 56.93% 76.89% 81.51% 92.44% 124.79% 100.00% 100.00%
P/NAPS 2.27 1.37 1.29 1.19 1.04 1.21 1.33 9.31%
  YoY % 65.69% 6.20% 8.40% 14.42% -14.05% -9.02% -
  Horiz. % 170.68% 103.01% 96.99% 89.47% 78.20% 90.98% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 -
Price 1.8200 0.9050 1.4400 1.2200 1.1100 1.0900 1.0200 -
P/RPS 2.60 1.60 1.45 1.31 1.11 1.30 1.59 8.54%
  YoY % 62.50% 10.34% 10.69% 18.02% -14.62% -18.24% -
  Horiz. % 163.52% 100.63% 91.19% 82.39% 69.81% 81.76% 100.00%
P/EPS 31.10 37.36 31.85 26.70 27.09 25.06 25.35 3.46%
  YoY % -16.76% 17.30% 19.29% -1.44% 8.10% -1.14% -
  Horiz. % 122.68% 147.38% 125.64% 105.33% 106.86% 98.86% 100.00%
EY 3.22 2.68 3.14 3.75 3.69 3.99 3.94 -3.31%
  YoY % 20.15% -14.65% -16.27% 1.63% -7.52% 1.27% -
  Horiz. % 81.73% 68.02% 79.70% 95.18% 93.65% 101.27% 100.00%
DY 2.47 3.31 3.47 4.51 5.41 4.59 4.90 -10.78%
  YoY % -25.38% -4.61% -23.06% -16.64% 17.86% -6.33% -
  Horiz. % 50.41% 67.55% 70.82% 92.04% 110.41% 93.67% 100.00%
P/NAPS 2.49 1.51 1.44 1.16 1.14 1.25 1.29 11.58%
  YoY % 64.90% 4.86% 24.14% 1.75% -8.80% -3.10% -
  Horiz. % 193.02% 117.05% 111.63% 89.92% 88.37% 96.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS