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 - 894,412
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.57 16.45 14.41 13.62 14.64 12.21 9.35 14.04%
  YoY % 25.05% 14.16% 5.80% -6.97% 19.90% 30.59% -
  Horiz. % 220.00% 175.94% 154.12% 145.67% 156.58% 130.59% 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 0.81 0.87 0.73 0.73 10.37%
  YoY % 51.72% 19.18% -9.88% -6.90% 19.18% 0.00% -
  Horiz. % 180.82% 119.18% 100.00% 110.96% 119.18% 100.00% 100.00%
NAPS 0.2144 0.1741 0.1453 0.1537 0.1415 0.1266 0.1155 10.85%
  YoY % 23.15% 19.82% -5.47% 8.62% 11.77% 9.61% -
  Horiz. % 185.63% 150.74% 125.80% 133.07% 122.51% 109.61% 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.
 


 

238  295  562  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.21-0.02 
 KNM 0.39+0.015 
 MNC 0.100.00 
 HSI-H6S 0.16+0.015 
 VSOLAR 0.095-0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers