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 - 894,412
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.29 16.04 15.75 14.43 12.01 10.14 6.73 19.17%
  YoY % 20.26% 1.84% 9.15% 20.15% 18.44% 50.67% -
  Horiz. % 286.63% 238.34% 234.03% 214.41% 178.45% 150.67% 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 0.1851 0.1673 0.1569 0.1482 0.1338 0.1206 0.1089 9.24%
  YoY % 10.64% 6.63% 5.87% 10.76% 10.95% 10.74% -
  Horiz. % 169.97% 153.63% 144.08% 136.09% 122.87% 110.74% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers