Highlights

[LUXCHEM] YoY TTM Result on 2012-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -6.77%    YoY -     -7.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 649,865 585,263 517,949 505,987 477,195 374,280 294,646 14.08%
  YoY % 11.04% 13.00% 2.36% 6.03% 27.50% 27.03% -
  Horiz. % 220.56% 198.63% 175.79% 171.73% 161.96% 127.03% 100.00%
PBT 44,000 28,831 26,123 28,238 31,339 27,095 22,082 12.17%
  YoY % 52.61% 10.37% -7.49% -9.90% 15.66% 22.70% -
  Horiz. % 199.26% 130.56% 118.30% 127.88% 141.92% 122.70% 100.00%
Tax -13,637 -7,366 -6,587 -6,906 -8,322 -7,008 -5,480 16.40%
  YoY % -85.13% -11.83% 4.62% 17.02% -18.75% -27.88% -
  Horiz. % 248.85% 134.42% 120.20% 126.02% 151.86% 127.88% 100.00%
NP 30,363 21,465 19,536 21,332 23,017 20,087 16,602 10.58%
  YoY % 41.45% 9.87% -8.42% -7.32% 14.59% 20.99% -
  Horiz. % 182.89% 129.29% 117.67% 128.49% 138.64% 120.99% 100.00%
NP to SH 30,649 21,549 19,755 21,401 23,017 20,087 16,602 10.75%
  YoY % 42.23% 9.08% -7.69% -7.02% 14.59% 20.99% -
  Horiz. % 184.61% 129.80% 118.99% 128.91% 138.64% 120.99% 100.00%
Tax Rate 30.99 % 25.55 % 25.22 % 24.46 % 26.55 % 25.86 % 24.82 % 3.77%
  YoY % 21.29% 1.31% 3.11% -7.87% 2.67% 4.19% -
  Horiz. % 124.86% 102.94% 101.61% 98.55% 106.97% 104.19% 100.00%
Total Cost 619,502 563,798 498,413 484,655 454,178 354,193 278,044 14.28%
  YoY % 9.88% 13.12% 2.84% 6.71% 28.23% 27.39% -
  Horiz. % 222.81% 202.77% 179.26% 174.31% 163.35% 127.39% 100.00%
Net Worth 178,640 149,625 138,937 131,237 119,471 107,899 97,479 10.62%
  YoY % 19.39% 7.69% 5.87% 9.85% 10.72% 10.69% -
  Horiz. % 183.26% 153.49% 142.53% 134.63% 122.56% 110.69% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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 % 42.47 % 48.25 % 56.20 % 54.85 % 45.20 % 51.99 % 54.92 % -4.19%
  YoY % -11.98% -14.15% 2.46% 21.35% -13.06% -5.34% -
  Horiz. % 77.33% 87.86% 102.33% 99.87% 82.30% 94.66% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,640 149,625 138,937 131,237 119,471 107,899 97,479 10.62%
  YoY % 19.39% 7.69% 5.87% 9.85% 10.72% 10.69% -
  Horiz. % 183.26% 153.49% 142.53% 134.63% 122.56% 110.69% 100.00%
NOSH 262,707 130,108 129,848 131,237 129,860 129,999 129,972 12.44%
  YoY % 101.91% 0.20% -1.06% 1.06% -0.11% 0.02% -
  Horiz. % 202.12% 100.10% 99.90% 100.97% 99.91% 100.02% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.67 % 3.67 % 3.77 % 4.22 % 4.82 % 5.37 % 5.63 % -3.07%
  YoY % 27.25% -2.65% -10.66% -12.45% -10.24% -4.62% -
  Horiz. % 82.95% 65.19% 66.96% 74.96% 85.61% 95.38% 100.00%
ROE 17.16 % 14.40 % 14.22 % 16.31 % 19.27 % 18.62 % 17.03 % 0.13%
  YoY % 19.17% 1.27% -12.81% -15.36% 3.49% 9.34% -
  Horiz. % 100.76% 84.56% 83.50% 95.77% 113.15% 109.34% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 247.37 449.83 398.89 385.55 367.47 287.91 226.70 1.46%
  YoY % -45.01% 12.77% 3.46% 4.92% 27.63% 27.00% -
  Horiz. % 109.12% 198.43% 175.96% 170.07% 162.10% 127.00% 100.00%
EPS 11.67 16.56 15.21 16.31 17.72 15.45 12.77 -1.49%
  YoY % -29.53% 8.88% -6.74% -7.96% 14.69% 20.99% -
  Horiz. % 91.39% 129.68% 119.11% 127.72% 138.76% 120.99% 100.00%
DPS 5.00 8.00 8.50 9.00 8.00 8.00 7.00 -5.45%
  YoY % -37.50% -5.88% -5.56% 12.50% 0.00% 14.29% -
  Horiz. % 71.43% 114.29% 121.43% 128.57% 114.29% 114.29% 100.00%
NAPS 0.6800 1.1500 1.0700 1.0000 0.9200 0.8300 0.7500 -1.62%
  YoY % -40.87% 7.48% 7.00% 8.70% 10.84% 10.67% -
  Horiz. % 90.67% 153.33% 142.67% 133.33% 122.67% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 72.61 65.39 57.87 56.53 53.32 41.82 32.92 14.09%
  YoY % 11.04% 12.99% 2.37% 6.02% 27.50% 27.04% -
  Horiz. % 220.57% 198.63% 175.79% 171.72% 161.97% 127.04% 100.00%
EPS 3.42 2.41 2.21 2.39 2.57 2.24 1.85 10.78%
  YoY % 41.91% 9.05% -7.53% -7.00% 14.73% 21.08% -
  Horiz. % 184.86% 130.27% 119.46% 129.19% 138.92% 121.08% 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 0.1996 0.1672 0.1552 0.1466 0.1335 0.1206 0.1089 10.62%
  YoY % 19.38% 7.73% 5.87% 9.81% 10.70% 10.74% -
  Horiz. % 183.29% 153.54% 142.52% 134.62% 122.59% 110.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3700 1.4400 1.2300 1.2400 0.9700 1.0600 0.8100 -
P/RPS 0.55 0.32 0.31 0.32 0.26 0.37 0.36 7.32%
  YoY % 71.88% 3.23% -3.12% 23.08% -29.73% 2.78% -
  Horiz. % 152.78% 88.89% 86.11% 88.89% 72.22% 102.78% 100.00%
P/EPS 11.74 8.69 8.08 7.60 5.47 6.86 6.34 10.81%
  YoY % 35.10% 7.55% 6.32% 38.94% -20.26% 8.20% -
  Horiz. % 185.17% 137.07% 127.44% 119.87% 86.28% 108.20% 100.00%
EY 8.52 11.50 12.37 13.15 18.27 14.58 15.77 -9.75%
  YoY % -25.91% -7.03% -5.93% -28.02% 25.31% -7.55% -
  Horiz. % 54.03% 72.92% 78.44% 83.39% 115.85% 92.45% 100.00%
DY 3.65 5.56 6.91 7.26 8.25 7.55 8.64 -13.37%
  YoY % -34.35% -19.54% -4.82% -12.00% 9.27% -12.62% -
  Horiz. % 42.25% 64.35% 79.98% 84.03% 95.49% 87.38% 100.00%
P/NAPS 2.01 1.25 1.15 1.24 1.05 1.28 1.08 10.90%
  YoY % 60.80% 8.70% -7.26% 18.10% -17.97% 18.52% -
  Horiz. % 186.11% 115.74% 106.48% 114.81% 97.22% 118.52% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/10/15 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 -
Price 1.5800 1.7900 1.3500 1.2700 1.0200 1.0800 1.1600 -
P/RPS 0.64 0.40 0.34 0.33 0.28 0.38 0.51 3.86%
  YoY % 60.00% 17.65% 3.03% 17.86% -26.32% -25.49% -
  Horiz. % 125.49% 78.43% 66.67% 64.71% 54.90% 74.51% 100.00%
P/EPS 13.54 10.81 8.87 7.79 5.75 6.99 9.08 6.88%
  YoY % 25.25% 21.87% 13.86% 35.48% -17.74% -23.02% -
  Horiz. % 149.12% 119.05% 97.69% 85.79% 63.33% 76.98% 100.00%
EY 7.38 9.25 11.27 12.84 17.38 14.31 11.01 -6.45%
  YoY % -20.22% -17.92% -12.23% -26.12% 21.45% 29.97% -
  Horiz. % 67.03% 84.01% 102.36% 116.62% 157.86% 129.97% 100.00%
DY 3.16 4.47 6.30 7.09 7.84 7.41 6.03 -10.21%
  YoY % -29.31% -29.05% -11.14% -9.57% 5.80% 22.89% -
  Horiz. % 52.40% 74.13% 104.48% 117.58% 130.02% 122.89% 100.00%
P/NAPS 2.32 1.56 1.26 1.27 1.11 1.30 1.55 6.95%
  YoY % 48.72% 23.81% -0.79% 14.41% -14.62% -16.13% -
  Horiz. % 149.68% 100.65% 81.29% 81.94% 71.61% 83.87% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers