Highlights

[LUXCHEM] YoY Quarter Result on 2012-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     18.86%    YoY -     9.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 172,540 143,464 140,859 129,067 107,401 90,721 60,227 19.16%
  YoY % 20.27% 1.85% 9.14% 20.17% 18.39% 50.63% -
  Horiz. % 286.48% 238.21% 233.88% 214.30% 178.33% 150.63% 100.00%
PBT 4,876 6,665 6,053 8,508 7,779 6,068 5,849 -2.99%
  YoY % -26.84% 10.11% -28.86% 9.37% 28.20% 3.74% -
  Horiz. % 83.36% 113.95% 103.49% 145.46% 133.00% 103.74% 100.00%
Tax -3,370 -1,626 -1,529 -2,153 -1,964 -1,507 -1,524 14.13%
  YoY % -107.26% -6.34% 28.98% -9.62% -30.33% 1.12% -
  Horiz. % 221.13% 106.69% 100.33% 141.27% 128.87% 98.88% 100.00%
NP 1,506 5,039 4,524 6,355 5,815 4,561 4,325 -16.12%
  YoY % -70.11% 11.38% -28.81% 9.29% 27.49% 5.46% -
  Horiz. % 34.82% 116.51% 104.60% 146.94% 134.45% 105.46% 100.00%
NP to SH 1,552 4,958 4,510 6,353 5,815 4,561 4,325 -15.70%
  YoY % -68.70% 9.93% -29.01% 9.25% 27.49% 5.46% -
  Horiz. % 35.88% 114.64% 104.28% 146.89% 134.45% 105.46% 100.00%
Tax Rate 69.11 % 24.40 % 25.26 % 25.31 % 25.25 % 24.84 % 26.06 % 17.64%
  YoY % 183.24% -3.40% -0.20% 0.24% 1.65% -4.68% -
  Horiz. % 265.20% 93.63% 96.93% 97.12% 96.89% 95.32% 100.00%
Total Cost 171,034 138,425 136,335 122,712 101,586 86,160 55,902 20.48%
  YoY % 23.56% 1.53% 11.10% 20.80% 17.90% 54.13% -
  Horiz. % 305.95% 247.62% 243.88% 219.51% 181.72% 154.13% 100.00%
Net Worth 165,546 149,650 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 10.62% 6.61% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 153.63% 144.10% 136.04% 122.86% 110.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 165,546 149,650 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 10.62% 6.61% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 153.63% 144.10% 136.04% 122.86% 110.72% 100.00%
NOSH 258,666 130,131 129,971 129,918 130,089 129,943 129,879 12.16%
  YoY % 98.77% 0.12% 0.04% -0.13% 0.11% 0.05% -
  Horiz. % 199.16% 100.19% 100.07% 100.03% 100.16% 100.05% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.87 % 3.51 % 3.21 % 4.92 % 5.41 % 5.03 % 7.18 % -29.64%
  YoY % -75.21% 9.35% -34.76% -9.06% 7.55% -29.94% -
  Horiz. % 12.12% 48.89% 44.71% 68.52% 75.35% 70.06% 100.00%
ROE 0.94 % 3.31 % 3.21 % 4.79 % 4.86 % 4.23 % 4.44 % -22.79%
  YoY % -71.60% 3.12% -32.99% -1.44% 14.89% -4.73% -
  Horiz. % 21.17% 74.55% 72.30% 107.88% 109.46% 95.27% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.70 110.25 108.38 99.34 82.56 69.82 46.37 6.24%
  YoY % -39.50% 1.73% 9.10% 20.32% 18.25% 50.57% -
  Horiz. % 143.84% 237.76% 233.73% 214.23% 178.05% 150.57% 100.00%
EPS 0.60 3.81 3.47 4.89 4.47 3.51 3.33 -24.84%
  YoY % -84.25% 9.80% -29.04% 9.40% 27.35% 5.41% -
  Horiz. % 18.02% 114.41% 104.20% 146.85% 134.23% 105.41% 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 0.6400 1.1500 1.0800 1.0200 0.9200 0.8300 0.7500 -2.61%
  YoY % -44.35% 6.48% 5.88% 10.87% 10.84% 10.67% -
  Horiz. % 85.33% 153.33% 144.00% 136.00% 122.67% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.26 16.02 15.72 14.41 11.99 10.13 6.72 19.17%
  YoY % 20.22% 1.91% 9.09% 20.18% 18.36% 50.74% -
  Horiz. % 286.61% 238.39% 233.93% 214.43% 178.42% 150.74% 100.00%
EPS 0.17 0.55 0.50 0.71 0.65 0.51 0.48 -15.88%
  YoY % -69.09% 10.00% -29.58% 9.23% 27.45% 6.25% -
  Horiz. % 35.42% 114.58% 104.17% 147.92% 135.42% 106.25% 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 0.1848 0.1671 0.1567 0.1479 0.1336 0.1204 0.1087 9.24%
  YoY % 10.59% 6.64% 5.95% 10.70% 10.96% 10.76% -
  Horiz. % 170.01% 153.73% 144.16% 136.06% 122.91% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9700 1.4400 1.2800 1.1100 1.0900 1.1700 0.6000 -
P/RPS 1.45 1.31 1.18 1.12 1.32 1.68 1.29 1.97%
  YoY % 10.69% 11.02% 5.36% -15.15% -21.43% 30.23% -
  Horiz. % 112.40% 101.55% 91.47% 86.82% 102.33% 130.23% 100.00%
P/EPS 161.67 37.80 36.89 22.70 24.38 33.33 18.02 44.13%
  YoY % 327.70% 2.47% 62.51% -6.89% -26.85% 84.96% -
  Horiz. % 897.17% 209.77% 204.72% 125.97% 135.29% 184.96% 100.00%
EY 0.62 2.65 2.71 4.41 4.10 3.00 5.55 -30.59%
  YoY % -76.60% -2.21% -38.55% 7.56% 36.67% -45.95% -
  Horiz. % 11.17% 47.75% 48.83% 79.46% 73.87% 54.05% 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 1.52 1.25 1.19 1.09 1.18 1.41 0.80 11.29%
  YoY % 21.60% 5.04% 9.17% -7.63% -16.31% 76.25% -
  Horiz. % 190.00% 156.25% 148.75% 136.25% 147.50% 176.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 -
Price 1.1900 1.4200 1.2700 1.1400 1.1100 1.1700 0.6200 -
P/RPS 1.78 1.29 1.17 1.15 1.34 1.68 1.34 4.84%
  YoY % 37.98% 10.26% 1.74% -14.18% -20.24% 25.37% -
  Horiz. % 132.84% 96.27% 87.31% 85.82% 100.00% 125.37% 100.00%
P/EPS 198.33 37.27 36.60 23.31 24.83 33.33 18.62 48.31%
  YoY % 432.14% 1.83% 57.01% -6.12% -25.50% 79.00% -
  Horiz. % 1,065.14% 200.16% 196.56% 125.19% 133.35% 179.00% 100.00%
EY 0.50 2.68 2.73 4.29 4.03 3.00 5.37 -32.66%
  YoY % -81.34% -1.83% -36.36% 6.45% 34.33% -44.13% -
  Horiz. % 9.31% 49.91% 50.84% 79.89% 75.05% 55.87% 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 1.86 1.23 1.18 1.12 1.21 1.41 0.83 14.39%
  YoY % 51.22% 4.24% 5.36% -7.44% -14.18% 69.88% -
  Horiz. % 224.10% 148.19% 142.17% 134.94% 145.78% 169.88% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS