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 - 895,808
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 71.46 61.19 56.67 58.19 50.28 39.86 33.90 13.23%
  YoY % 16.78% 7.98% -2.61% 15.73% 26.14% 17.58% -
  Horiz. % 210.80% 180.50% 167.17% 171.65% 148.32% 117.58% 100.00%
EPS 2.64 2.22 2.18 2.56 2.48 2.24 1.99 4.82%
  YoY % 18.92% 1.83% -14.84% 3.23% 10.71% 12.56% -
  Horiz. % 132.66% 111.56% 109.55% 128.64% 124.62% 112.56% 100.00%
DPS 1.45 1.16 1.24 1.31 1.16 1.17 1.02 6.04%
  YoY % 25.00% -6.45% -5.34% 12.93% -0.85% 14.71% -
  Horiz. % 142.16% 113.73% 121.57% 128.43% 113.73% 114.71% 100.00%
NAPS 0.1897 0.1654 0.1553 0.1456 0.1320 0.1191 0.1060 10.18%
  YoY % 14.69% 6.50% 6.66% 10.30% 10.83% 12.36% -
  Horiz. % 178.96% 156.04% 146.51% 137.36% 124.53% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
8. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS