Highlights

[LUXCHEM] YoY TTM Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1.25%    YoY -     3.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 640,136 548,106 507,685 521,297 450,444 357,068 303,712 13.23%
  YoY % 16.79% 7.96% -2.61% 15.73% 26.15% 17.57% -
  Horiz. % 210.77% 180.47% 167.16% 171.64% 148.31% 117.57% 100.00%
PBT 34,656 26,552 25,755 30,564 30,159 26,841 23,583 6.62%
  YoY % 30.52% 3.09% -15.73% 1.34% 12.36% 13.82% -
  Horiz. % 146.95% 112.59% 109.21% 129.60% 127.88% 113.82% 100.00%
Tax -11,243 -6,904 -6,336 -7,636 -7,929 -6,768 -5,757 11.80%
  YoY % -62.85% -8.96% 17.02% 3.70% -17.15% -17.56% -
  Horiz. % 195.29% 119.92% 110.06% 132.64% 137.73% 117.56% 100.00%
NP 23,413 19,648 19,419 22,928 22,230 20,073 17,826 4.65%
  YoY % 19.16% 1.18% -15.30% 3.14% 10.75% 12.61% -
  Horiz. % 131.34% 110.22% 108.94% 128.62% 124.71% 112.61% 100.00%
NP to SH 23,617 19,862 19,499 22,956 22,230 20,073 17,826 4.80%
  YoY % 18.91% 1.86% -15.06% 3.27% 10.75% 12.61% -
  Horiz. % 132.49% 111.42% 109.39% 128.78% 124.71% 112.61% 100.00%
Tax Rate 32.44 % 26.00 % 24.60 % 24.98 % 26.29 % 25.22 % 24.41 % 4.85%
  YoY % 24.77% 5.69% -1.52% -4.98% 4.24% 3.32% -
  Horiz. % 132.90% 106.51% 100.78% 102.34% 107.70% 103.32% 100.00%
Total Cost 616,723 528,458 488,266 498,369 428,214 336,995 285,886 13.66%
  YoY % 16.70% 8.23% -2.03% 16.38% 27.07% 17.88% -
  Horiz. % 215.72% 184.85% 170.79% 174.32% 149.78% 117.88% 100.00%
Net Worth 169,970 148,199 139,100 130,436 118,240 106,717 94,979 10.18%
  YoY % 14.69% 6.54% 6.64% 10.31% 10.80% 12.36% -
  Horiz. % 178.95% 156.03% 146.45% 137.33% 124.49% 112.36% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,015 10,396 11,101 11,738 10,403 10,444 9,117 6.11%
  YoY % 25.19% -6.35% -5.43% 12.83% -0.39% 14.55% -
  Horiz. % 142.75% 114.03% 121.77% 128.75% 114.11% 114.55% 100.00%
Div Payout % 55.11 % 52.34 % 56.93 % 51.14 % 46.80 % 52.03 % 51.15 % 1.25%
  YoY % 5.29% -8.06% 11.32% 9.27% -10.05% 1.72% -
  Horiz. % 107.74% 102.33% 111.30% 99.98% 91.50% 101.72% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 169,970 148,199 139,100 130,436 118,240 106,717 94,979 10.18%
  YoY % 14.69% 6.54% 6.64% 10.31% 10.80% 12.36% -
  Horiz. % 178.95% 156.03% 146.45% 137.33% 124.49% 112.36% 100.00%
NOSH 261,493 129,999 130,000 130,436 129,934 130,142 130,109 12.33%
  YoY % 101.15% -0.00% -0.33% 0.39% -0.16% 0.03% -
  Horiz. % 200.98% 99.92% 99.92% 100.25% 99.87% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.66 % 3.58 % 3.83 % 4.40 % 4.94 % 5.62 % 5.87 % -7.57%
  YoY % 2.23% -6.53% -12.95% -10.93% -12.10% -4.26% -
  Horiz. % 62.35% 60.99% 65.25% 74.96% 84.16% 95.74% 100.00%
ROE 13.89 % 13.40 % 14.02 % 17.60 % 18.80 % 18.81 % 18.77 % -4.89%
  YoY % 3.66% -4.42% -20.34% -6.38% -0.05% 0.21% -
  Horiz. % 74.00% 71.39% 74.69% 93.77% 100.16% 100.21% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 244.80 421.62 390.53 399.65 346.67 274.37 233.43 0.80%
  YoY % -41.94% 7.96% -2.28% 15.28% 26.35% 17.54% -
  Horiz. % 104.87% 180.62% 167.30% 171.21% 148.51% 117.54% 100.00%
EPS 9.03 15.28 15.00 17.60 17.11 15.42 13.70 -6.71%
  YoY % -40.90% 1.87% -14.77% 2.86% 10.96% 12.55% -
  Horiz. % 65.91% 111.53% 109.49% 128.47% 124.89% 112.55% 100.00%
DPS 4.98 8.00 8.50 9.00 8.00 8.00 7.00 -5.51%
  YoY % -37.75% -5.88% -5.56% 12.50% 0.00% 14.29% -
  Horiz. % 71.14% 114.29% 121.43% 128.57% 114.29% 114.29% 100.00%
NAPS 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 -1.92%
  YoY % -42.98% 6.54% 7.00% 9.89% 10.98% 12.33% -
  Horiz. % 89.04% 156.16% 146.58% 136.99% 124.66% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 73.04 62.54 57.93 59.48 51.40 40.74 34.65 13.23%
  YoY % 16.79% 7.96% -2.61% 15.72% 26.17% 17.58% -
  Horiz. % 210.79% 180.49% 167.19% 171.66% 148.34% 117.58% 100.00%
EPS 2.69 2.27 2.22 2.62 2.54 2.29 2.03 4.80%
  YoY % 18.50% 2.25% -15.27% 3.15% 10.92% 12.81% -
  Horiz. % 132.51% 111.82% 109.36% 129.06% 125.12% 112.81% 100.00%
DPS 1.49 1.19 1.27 1.34 1.19 1.19 1.04 6.17%
  YoY % 25.21% -6.30% -5.22% 12.61% 0.00% 14.42% -
  Horiz. % 143.27% 114.42% 122.12% 128.85% 114.42% 114.42% 100.00%
NAPS 0.1939 0.1691 0.1587 0.1488 0.1349 0.1218 0.1084 10.17%
  YoY % 14.67% 6.55% 6.65% 10.30% 10.76% 12.36% -
  Horiz. % 178.87% 156.00% 146.40% 137.27% 124.45% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 -
P/RPS 0.41 0.34 0.31 0.30 0.30 0.39 0.30 5.34%
  YoY % 20.59% 9.68% 3.33% 0.00% -23.08% 30.00% -
  Horiz. % 136.67% 113.33% 103.33% 100.00% 100.00% 130.00% 100.00%
P/EPS 11.07 9.36 8.20 6.70 6.08 6.87 5.04 14.01%
  YoY % 18.27% 14.15% 22.39% 10.20% -11.50% 36.31% -
  Horiz. % 219.64% 185.71% 162.70% 132.94% 120.63% 136.31% 100.00%
EY 9.03 10.68 12.19 14.91 16.45 14.55 19.86 -12.30%
  YoY % -15.45% -12.39% -18.24% -9.36% 13.06% -26.74% -
  Horiz. % 45.47% 53.78% 61.38% 75.08% 82.83% 73.26% 100.00%
DY 4.98 5.59 6.91 7.63 7.69 7.55 10.14 -11.17%
  YoY % -10.91% -19.10% -9.44% -0.78% 1.85% -25.54% -
  Horiz. % 49.11% 55.13% 68.15% 75.25% 75.84% 74.46% 100.00%
P/NAPS 1.54 1.25 1.15 1.18 1.14 1.29 0.95 8.38%
  YoY % 23.20% 8.70% -2.54% 3.51% -11.63% 35.79% -
  Horiz. % 162.11% 131.58% 121.05% 124.21% 120.00% 135.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 -
P/RPS 0.42 0.35 0.33 0.33 0.30 0.41 0.30 5.77%
  YoY % 20.00% 6.06% 0.00% 10.00% -26.83% 36.67% -
  Horiz. % 140.00% 116.67% 110.00% 110.00% 100.00% 136.67% 100.00%
P/EPS 11.40 9.75 8.47 7.50 6.08 7.33 5.11 14.30%
  YoY % 16.92% 15.11% 12.93% 23.36% -17.05% 43.44% -
  Horiz. % 223.09% 190.80% 165.75% 146.77% 118.98% 143.44% 100.00%
EY 8.77 10.25 11.81 13.33 16.45 13.65 19.57 -12.52%
  YoY % -14.44% -13.21% -11.40% -18.97% 20.51% -30.25% -
  Horiz. % 44.81% 52.38% 60.35% 68.11% 84.06% 69.75% 100.00%
DY 4.83 5.37 6.69 6.82 7.69 7.08 10.00 -11.42%
  YoY % -10.06% -19.73% -1.91% -11.31% 8.62% -29.20% -
  Horiz. % 48.30% 53.70% 66.90% 68.20% 76.90% 70.80% 100.00%
P/NAPS 1.58 1.31 1.19 1.32 1.14 1.38 0.96 8.65%
  YoY % 20.61% 10.08% -9.85% 15.79% -17.39% 43.75% -
  Horiz. % 164.58% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers