Highlights

[LUXCHEM] YoY TTM Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -3.44%    YoY -     -15.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 688,999 640,136 548,106 507,685 521,297 450,444 357,068 11.57%
  YoY % 7.63% 16.79% 7.96% -2.61% 15.73% 26.15% -
  Horiz. % 192.96% 179.28% 153.50% 142.18% 145.99% 126.15% 100.00%
PBT 63,335 34,656 26,552 25,755 30,564 30,159 26,841 15.37%
  YoY % 82.75% 30.52% 3.09% -15.73% 1.34% 12.36% -
  Horiz. % 235.96% 129.12% 98.92% 95.95% 113.87% 112.36% 100.00%
Tax -14,817 -11,243 -6,904 -6,336 -7,636 -7,929 -6,768 13.94%
  YoY % -31.79% -62.85% -8.96% 17.02% 3.70% -17.15% -
  Horiz. % 218.93% 166.12% 102.01% 93.62% 112.83% 117.15% 100.00%
NP 48,518 23,413 19,648 19,419 22,928 22,230 20,073 15.83%
  YoY % 107.23% 19.16% 1.18% -15.30% 3.14% 10.75% -
  Horiz. % 241.71% 116.64% 97.88% 96.74% 114.22% 110.75% 100.00%
NP to SH 48,411 23,617 19,862 19,499 22,956 22,230 20,073 15.79%
  YoY % 104.98% 18.91% 1.86% -15.06% 3.27% 10.75% -
  Horiz. % 241.17% 117.66% 98.95% 97.14% 114.36% 110.75% 100.00%
Tax Rate 23.39 % 32.44 % 26.00 % 24.60 % 24.98 % 26.29 % 25.22 % -1.25%
  YoY % -27.90% 24.77% 5.69% -1.52% -4.98% 4.24% -
  Horiz. % 92.74% 128.63% 103.09% 97.54% 99.05% 104.24% 100.00%
Total Cost 640,481 616,723 528,458 488,266 498,369 428,214 336,995 11.29%
  YoY % 3.85% 16.70% 8.23% -2.03% 16.38% 27.07% -
  Horiz. % 190.06% 183.01% 156.81% 144.89% 147.89% 127.07% 100.00%
Net Worth 206,474 169,970 148,199 139,100 130,436 118,240 106,717 11.62%
  YoY % 21.48% 14.69% 6.54% 6.64% 10.31% 10.80% -
  Horiz. % 193.48% 159.27% 138.87% 130.34% 122.23% 110.80% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 18,525 13,015 10,396 11,101 11,738 10,403 10,444 10.01%
  YoY % 42.34% 25.19% -6.35% -5.43% 12.83% -0.39% -
  Horiz. % 177.38% 124.62% 99.55% 106.30% 112.40% 99.61% 100.00%
Div Payout % 38.27 % 55.11 % 52.34 % 56.93 % 51.14 % 46.80 % 52.03 % -4.99%
  YoY % -30.56% 5.29% -8.06% 11.32% 9.27% -10.05% -
  Horiz. % 73.55% 105.92% 100.60% 109.42% 98.29% 89.95% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 206,474 169,970 148,199 139,100 130,436 118,240 106,717 11.62%
  YoY % 21.48% 14.69% 6.54% 6.64% 10.31% 10.80% -
  Horiz. % 193.48% 159.27% 138.87% 130.34% 122.23% 110.80% 100.00%
NOSH 268,148 261,493 129,999 130,000 130,436 129,934 130,142 12.79%
  YoY % 2.54% 101.15% -0.00% -0.33% 0.39% -0.16% -
  Horiz. % 206.04% 200.93% 99.89% 99.89% 100.23% 99.84% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.04 % 3.66 % 3.58 % 3.83 % 4.40 % 4.94 % 5.62 % 3.82%
  YoY % 92.35% 2.23% -6.53% -12.95% -10.93% -12.10% -
  Horiz. % 125.27% 65.12% 63.70% 68.15% 78.29% 87.90% 100.00%
ROE 23.45 % 13.89 % 13.40 % 14.02 % 17.60 % 18.80 % 18.81 % 3.74%
  YoY % 68.83% 3.66% -4.42% -20.34% -6.38% -0.05% -
  Horiz. % 124.67% 73.84% 71.24% 74.53% 93.57% 99.95% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 256.95 244.80 421.62 390.53 399.65 346.67 274.37 -1.09%
  YoY % 4.96% -41.94% 7.96% -2.28% 15.28% 26.35% -
  Horiz. % 93.65% 89.22% 153.67% 142.34% 145.66% 126.35% 100.00%
EPS 18.05 9.03 15.28 15.00 17.60 17.11 15.42 2.66%
  YoY % 99.89% -40.90% 1.87% -14.77% 2.86% 10.96% -
  Horiz. % 117.06% 58.56% 99.09% 97.28% 114.14% 110.96% 100.00%
DPS 6.91 4.98 8.00 8.50 9.00 8.00 8.00 -2.41%
  YoY % 38.76% -37.75% -5.88% -5.56% 12.50% 0.00% -
  Horiz. % 86.38% 62.25% 100.00% 106.25% 112.50% 100.00% 100.00%
NAPS 0.7700 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 -1.04%
  YoY % 18.46% -42.98% 6.54% 7.00% 9.89% 10.98% -
  Horiz. % 93.90% 79.27% 139.02% 130.49% 121.95% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.91 71.46 61.19 56.67 58.19 50.28 39.86 11.57%
  YoY % 7.63% 16.78% 7.98% -2.61% 15.73% 26.14% -
  Horiz. % 192.95% 179.28% 153.51% 142.17% 145.99% 126.14% 100.00%
EPS 5.40 2.64 2.22 2.18 2.56 2.48 2.24 15.78%
  YoY % 104.55% 18.92% 1.83% -14.84% 3.23% 10.71% -
  Horiz. % 241.07% 117.86% 99.11% 97.32% 114.29% 110.71% 100.00%
DPS 2.07 1.45 1.16 1.24 1.31 1.16 1.17 9.97%
  YoY % 42.76% 25.00% -6.45% -5.34% 12.93% -0.85% -
  Horiz. % 176.92% 123.93% 99.15% 105.98% 111.97% 99.15% 100.00%
NAPS 0.2305 0.1897 0.1654 0.1553 0.1456 0.1320 0.1191 11.62%
  YoY % 21.51% 14.69% 6.50% 6.66% 10.30% 10.83% -
  Horiz. % 193.53% 159.28% 138.87% 130.39% 122.25% 110.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4600 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 -
P/RPS 0.57 0.41 0.34 0.31 0.30 0.30 0.39 6.52%
  YoY % 39.02% 20.59% 9.68% 3.33% 0.00% -23.08% -
  Horiz. % 146.15% 105.13% 87.18% 79.49% 76.92% 76.92% 100.00%
P/EPS 8.09 11.07 9.36 8.20 6.70 6.08 6.87 2.76%
  YoY % -26.92% 18.27% 14.15% 22.39% 10.20% -11.50% -
  Horiz. % 117.76% 161.14% 136.24% 119.36% 97.53% 88.50% 100.00%
EY 12.37 9.03 10.68 12.19 14.91 16.45 14.55 -2.67%
  YoY % 36.99% -15.45% -12.39% -18.24% -9.36% 13.06% -
  Horiz. % 85.02% 62.06% 73.40% 83.78% 102.47% 113.06% 100.00%
DY 4.73 4.98 5.59 6.91 7.63 7.69 7.55 -7.49%
  YoY % -5.02% -10.91% -19.10% -9.44% -0.78% 1.85% -
  Horiz. % 62.65% 65.96% 74.04% 91.52% 101.06% 101.85% 100.00%
P/NAPS 1.90 1.54 1.25 1.15 1.18 1.14 1.29 6.66%
  YoY % 23.38% 23.20% 8.70% -2.54% 3.51% -11.63% -
  Horiz. % 147.29% 119.38% 96.90% 89.15% 91.47% 88.37% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/07/16 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 -
Price 1.5200 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 -
P/RPS 0.59 0.42 0.35 0.33 0.33 0.30 0.41 6.25%
  YoY % 40.48% 20.00% 6.06% 0.00% 10.00% -26.83% -
  Horiz. % 143.90% 102.44% 85.37% 80.49% 80.49% 73.17% 100.00%
P/EPS 8.42 11.40 9.75 8.47 7.50 6.08 7.33 2.34%
  YoY % -26.14% 16.92% 15.11% 12.93% 23.36% -17.05% -
  Horiz. % 114.87% 155.53% 133.02% 115.55% 102.32% 82.95% 100.00%
EY 11.88 8.77 10.25 11.81 13.33 16.45 13.65 -2.29%
  YoY % 35.46% -14.44% -13.21% -11.40% -18.97% 20.51% -
  Horiz. % 87.03% 64.25% 75.09% 86.52% 97.66% 120.51% 100.00%
DY 4.55 4.83 5.37 6.69 6.82 7.69 7.08 -7.10%
  YoY % -5.80% -10.06% -19.73% -1.91% -11.31% 8.62% -
  Horiz. % 64.27% 68.22% 75.85% 94.49% 96.33% 108.62% 100.00%
P/NAPS 1.97 1.58 1.31 1.19 1.32 1.14 1.38 6.11%
  YoY % 24.68% 20.61% 10.08% -9.85% 15.79% -17.39% -
  Horiz. % 142.75% 114.49% 94.93% 86.23% 95.65% 82.61% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers