Highlights

[LUXCHEM] YoY TTM Result on 2011-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     2.29%    YoY -     10.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 548,106 507,685 521,297 450,444 357,068 303,712 88,450 35.51%
  YoY % 7.96% -2.61% 15.73% 26.15% 17.57% 243.37% -
  Horiz. % 619.68% 573.98% 589.37% 509.26% 403.69% 343.37% 100.00%
PBT 26,552 25,755 30,564 30,159 26,841 23,583 6,151 27.59%
  YoY % 3.09% -15.73% 1.34% 12.36% 13.82% 283.40% -
  Horiz. % 431.67% 418.71% 496.89% 490.31% 436.37% 383.40% 100.00%
Tax -6,904 -6,336 -7,636 -7,929 -6,768 -5,757 -1,444 29.78%
  YoY % -8.96% 17.02% 3.70% -17.15% -17.56% -298.68% -
  Horiz. % 478.12% 438.78% 528.81% 549.10% 468.70% 398.68% 100.00%
NP 19,648 19,419 22,928 22,230 20,073 17,826 4,707 26.88%
  YoY % 1.18% -15.30% 3.14% 10.75% 12.61% 278.71% -
  Horiz. % 417.42% 412.56% 487.10% 472.28% 426.45% 378.71% 100.00%
NP to SH 19,862 19,499 22,956 22,230 20,073 17,826 4,707 27.11%
  YoY % 1.86% -15.06% 3.27% 10.75% 12.61% 278.71% -
  Horiz. % 421.97% 414.26% 487.70% 472.28% 426.45% 378.71% 100.00%
Tax Rate 26.00 % 24.60 % 24.98 % 26.29 % 25.22 % 24.41 % 23.48 % 1.71%
  YoY % 5.69% -1.52% -4.98% 4.24% 3.32% 3.96% -
  Horiz. % 110.73% 104.77% 106.39% 111.97% 107.41% 103.96% 100.00%
Total Cost 528,458 488,266 498,369 428,214 336,995 285,886 83,743 35.92%
  YoY % 8.23% -2.03% 16.38% 27.07% 17.88% 241.38% -
  Horiz. % 631.05% 583.05% 595.12% 511.34% 402.42% 341.38% 100.00%
Net Worth 148,199 139,100 130,436 118,240 106,717 94,979 84,517 9.81%
  YoY % 6.54% 6.64% 10.31% 10.80% 12.36% 12.38% -
  Horiz. % 175.35% 164.58% 154.33% 139.90% 126.27% 112.38% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,396 11,101 11,738 10,403 10,444 9,117 0 -
  YoY % -6.35% -5.43% 12.83% -0.39% 14.55% 0.00% -
  Horiz. % 114.03% 121.77% 128.75% 114.11% 114.55% 100.00% -
Div Payout % 52.34 % 56.93 % 51.14 % 46.80 % 52.03 % 51.15 % - % -
  YoY % -8.06% 11.32% 9.27% -10.05% 1.72% 0.00% -
  Horiz. % 102.33% 111.30% 99.98% 91.50% 101.72% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 148,199 139,100 130,436 118,240 106,717 94,979 84,517 9.81%
  YoY % 6.54% 6.64% 10.31% 10.80% 12.36% 12.38% -
  Horiz. % 175.35% 164.58% 154.33% 139.90% 126.27% 112.38% 100.00%
NOSH 129,999 130,000 130,436 129,934 130,142 130,109 130,027 -0.00%
  YoY % -0.00% -0.33% 0.39% -0.16% 0.03% 0.06% -
  Horiz. % 99.98% 99.98% 100.31% 99.93% 100.09% 100.06% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.58 % 3.83 % 4.40 % 4.94 % 5.62 % 5.87 % 5.32 % -6.39%
  YoY % -6.53% -12.95% -10.93% -12.10% -4.26% 10.34% -
  Horiz. % 67.29% 71.99% 82.71% 92.86% 105.64% 110.34% 100.00%
ROE 13.40 % 14.02 % 17.60 % 18.80 % 18.81 % 18.77 % 5.57 % 15.75%
  YoY % -4.42% -20.34% -6.38% -0.05% 0.21% 236.98% -
  Horiz. % 240.57% 251.71% 315.98% 337.52% 337.70% 336.98% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 421.62 390.53 399.65 346.67 274.37 233.43 68.02 35.51%
  YoY % 7.96% -2.28% 15.28% 26.35% 17.54% 243.18% -
  Horiz. % 619.85% 574.14% 587.55% 509.66% 403.37% 343.18% 100.00%
EPS 15.28 15.00 17.60 17.11 15.42 13.70 3.62 27.11%
  YoY % 1.87% -14.77% 2.86% 10.96% 12.55% 278.45% -
  Horiz. % 422.10% 414.36% 486.19% 472.65% 425.97% 378.45% 100.00%
DPS 8.00 8.50 9.00 8.00 8.00 7.00 0.00 -
  YoY % -5.88% -5.56% 12.50% 0.00% 14.29% 0.00% -
  Horiz. % 114.29% 121.43% 128.57% 114.29% 114.29% 100.00% -
NAPS 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 0.6500 9.81%
  YoY % 6.54% 7.00% 9.89% 10.98% 12.33% 12.31% -
  Horiz. % 175.38% 164.62% 153.85% 140.00% 126.15% 112.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 878,100
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 62.42 57.82 59.37 51.30 40.66 34.59 10.07 35.52%
  YoY % 7.96% -2.61% 15.73% 26.17% 17.55% 243.50% -
  Horiz. % 619.86% 574.18% 589.57% 509.43% 403.77% 343.50% 100.00%
EPS 2.26 2.22 2.61 2.53 2.29 2.03 0.54 26.93%
  YoY % 1.80% -14.94% 3.16% 10.48% 12.81% 275.93% -
  Horiz. % 418.52% 411.11% 483.33% 468.52% 424.07% 375.93% 100.00%
DPS 1.18 1.26 1.34 1.18 1.19 1.04 0.00 -
  YoY % -6.35% -5.97% 13.56% -0.84% 14.42% 0.00% -
  Horiz. % 113.46% 121.15% 128.85% 113.46% 114.42% 100.00% -
NAPS 0.1688 0.1584 0.1485 0.1347 0.1215 0.1082 0.0963 9.80%
  YoY % 6.57% 6.67% 10.24% 10.86% 12.29% 12.36% -
  Horiz. % 175.29% 164.49% 154.21% 139.88% 126.17% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 0.7600 -
P/RPS 0.34 0.31 0.30 0.30 0.39 0.30 1.12 -18.01%
  YoY % 9.68% 3.33% 0.00% -23.08% 30.00% -73.21% -
  Horiz. % 30.36% 27.68% 26.79% 26.79% 34.82% 26.79% 100.00%
P/EPS 9.36 8.20 6.70 6.08 6.87 5.04 20.99 -12.59%
  YoY % 14.15% 22.39% 10.20% -11.50% 36.31% -75.99% -
  Horiz. % 44.59% 39.07% 31.92% 28.97% 32.73% 24.01% 100.00%
EY 10.68 12.19 14.91 16.45 14.55 19.86 4.76 14.41%
  YoY % -12.39% -18.24% -9.36% 13.06% -26.74% 317.23% -
  Horiz. % 224.37% 256.09% 313.24% 345.59% 305.67% 417.23% 100.00%
DY 5.59 6.91 7.63 7.69 7.55 10.14 0.00 -
  YoY % -19.10% -9.44% -0.78% 1.85% -25.54% 0.00% -
  Horiz. % 55.13% 68.15% 75.25% 75.84% 74.46% 100.00% -
P/NAPS 1.25 1.15 1.18 1.14 1.29 0.95 1.17 1.11%
  YoY % 8.70% -2.54% 3.51% -11.63% 35.79% -18.80% -
  Horiz. % 106.84% 98.29% 100.85% 97.44% 110.26% 81.20% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 - -
Price 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 0.0000 -
P/RPS 0.35 0.33 0.33 0.30 0.41 0.30 0.00 -
  YoY % 6.06% 0.00% 10.00% -26.83% 36.67% 0.00% -
  Horiz. % 116.67% 110.00% 110.00% 100.00% 136.67% 100.00% -
P/EPS 9.75 8.47 7.50 6.08 7.33 5.11 0.00 -
  YoY % 15.11% 12.93% 23.36% -17.05% 43.44% 0.00% -
  Horiz. % 190.80% 165.75% 146.77% 118.98% 143.44% 100.00% -
EY 10.25 11.81 13.33 16.45 13.65 19.57 0.00 -
  YoY % -13.21% -11.40% -18.97% 20.51% -30.25% 0.00% -
  Horiz. % 52.38% 60.35% 68.11% 84.06% 69.75% 100.00% -
DY 5.37 6.69 6.82 7.69 7.08 10.00 0.00 -
  YoY % -19.73% -1.91% -11.31% 8.62% -29.20% 0.00% -
  Horiz. % 53.70% 66.90% 68.20% 76.90% 70.80% 100.00% -
P/NAPS 1.31 1.19 1.32 1.14 1.38 0.96 0.00 -
  YoY % 10.08% -9.85% 15.79% -17.39% 43.75% 0.00% -
  Horiz. % 136.46% 123.96% 137.50% 118.75% 143.75% 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.
 


 

186  184  474  1331 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.18+0.02 
 HSI-H6Q 0.435-0.035 
 GREATEC 0.91+0.01 
 HSI-C5J 0.17+0.03 
 HSI-H6N 0.165-0.03 
 EKOVEST 0.83-0.005 
 HPMT 0.45+0.01 
 ARMADA 0.2050.00 
 HSI-C5P 0.255+0.025 
 SAPNRG 0.310.00 
Partners & Brokers