Highlights

[LUXCHEM] YoY TTM Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     2.97%    YoY -     -2.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 686,754 603,523 524,936 496,918 498,933 399,824 305,308 14.46%
  YoY % 13.79% 14.97% 5.64% -0.40% 24.79% 30.96% -
  Horiz. % 224.94% 197.68% 171.94% 162.76% 163.42% 130.96% 100.00%
PBT 54,396 29,578 26,170 29,242 30,217 27,860 25,764 13.26%
  YoY % 83.91% 13.02% -10.51% -3.23% 8.46% 8.14% -
  Horiz. % 211.13% 114.80% 101.58% 113.50% 117.28% 108.14% 100.00%
Tax -14,801 -7,748 -6,776 -7,285 -7,526 -7,382 -6,631 14.31%
  YoY % -91.03% -14.34% 6.99% 3.20% -1.95% -11.33% -
  Horiz. % 223.21% 116.85% 102.19% 109.86% 113.50% 111.33% 100.00%
NP 39,595 21,830 19,394 21,957 22,691 20,478 19,133 12.88%
  YoY % 81.38% 12.56% -11.67% -3.23% 10.81% 7.03% -
  Horiz. % 206.95% 114.10% 101.36% 114.76% 118.60% 107.03% 100.00%
NP to SH 39,735 21,962 19,648 22,037 22,708 20,478 19,133 12.95%
  YoY % 80.93% 11.78% -10.84% -2.95% 10.89% 7.03% -
  Horiz. % 207.68% 114.79% 102.69% 115.18% 118.68% 107.03% 100.00%
Tax Rate 27.21 % 26.20 % 25.89 % 24.91 % 24.91 % 26.50 % 25.74 % 0.93%
  YoY % 3.85% 1.20% 3.93% 0.00% -6.00% 2.95% -
  Horiz. % 105.71% 101.79% 100.58% 96.78% 96.78% 102.95% 100.00%
Total Cost 647,159 581,693 505,542 474,961 476,242 379,346 286,175 14.56%
  YoY % 11.25% 15.06% 6.44% -0.27% 25.54% 32.56% -
  Horiz. % 226.14% 203.26% 176.65% 165.97% 166.42% 132.56% 100.00%
Net Worth 191,780 155,707 129,934 137,487 126,515 113,200 103,327 10.85%
  YoY % 23.17% 19.84% -5.49% 8.67% 11.76% 9.55% -
  Horiz. % 185.60% 150.69% 125.75% 133.06% 122.44% 109.55% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,051 11,685 10,396 11,114 11,723 10,410 9,141 10.94%
  YoY % 45.93% 12.39% -6.46% -5.19% 12.62% 13.87% -
  Horiz. % 186.52% 127.82% 113.73% 121.58% 128.24% 113.87% 100.00%
Div Payout % 42.91 % 53.21 % 52.91 % 50.44 % 51.63 % 50.84 % 47.78 % -1.77%
  YoY % -19.36% 0.57% 4.90% -2.30% 1.55% 6.40% -
  Horiz. % 89.81% 111.36% 110.74% 105.57% 108.06% 106.40% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 191,780 155,707 129,934 137,487 126,515 113,200 103,327 10.85%
  YoY % 23.17% 19.84% -5.49% 8.67% 11.76% 9.55% -
  Horiz. % 185.60% 150.69% 125.75% 133.06% 122.44% 109.55% 100.00%
NOSH 262,712 259,512 129,934 130,940 130,428 130,114 130,794 12.32%
  YoY % 1.23% 99.73% -0.77% 0.39% 0.24% -0.52% -
  Horiz. % 200.86% 198.41% 99.34% 100.11% 99.72% 99.48% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.77 % 3.62 % 3.69 % 4.42 % 4.55 % 5.12 % 6.27 % -1.37%
  YoY % 59.39% -1.90% -16.52% -2.86% -11.13% -18.34% -
  Horiz. % 92.03% 57.74% 58.85% 70.49% 72.57% 81.66% 100.00%
ROE 20.72 % 14.10 % 15.12 % 16.03 % 17.95 % 18.09 % 18.52 % 1.89%
  YoY % 46.95% -6.75% -5.68% -10.70% -0.77% -2.32% -
  Horiz. % 111.88% 76.13% 81.64% 86.56% 96.92% 97.68% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 261.41 232.56 404.00 379.50 382.53 307.29 233.43 1.90%
  YoY % 12.41% -42.44% 6.46% -0.79% 24.49% 31.64% -
  Horiz. % 111.99% 99.63% 173.07% 162.58% 163.87% 131.64% 100.00%
EPS 15.12 8.46 15.12 16.83 17.41 15.74 14.63 0.55%
  YoY % 78.72% -44.05% -10.16% -3.33% 10.61% 7.59% -
  Horiz. % 103.35% 57.83% 103.35% 115.04% 119.00% 107.59% 100.00%
DPS 6.50 4.50 8.00 8.50 9.00 8.00 7.00 -1.23%
  YoY % 44.44% -43.75% -5.88% -5.56% 12.50% 14.29% -
  Horiz. % 92.86% 64.29% 114.29% 121.43% 128.57% 114.29% 100.00%
NAPS 0.7300 0.6000 1.0000 1.0500 0.9700 0.8700 0.7900 -1.31%
  YoY % 21.67% -40.00% -4.76% 8.25% 11.49% 10.13% -
  Horiz. % 92.41% 75.95% 126.58% 132.91% 122.78% 110.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.73 67.43 58.65 55.52 55.74 44.67 34.11 14.46%
  YoY % 13.79% 14.97% 5.64% -0.39% 24.78% 30.96% -
  Horiz. % 224.95% 197.68% 171.94% 162.77% 163.41% 130.96% 100.00%
EPS 4.44 2.45 2.20 2.46 2.54 2.29 2.14 12.93%
  YoY % 81.22% 11.36% -10.57% -3.15% 10.92% 7.01% -
  Horiz. % 207.48% 114.49% 102.80% 114.95% 118.69% 107.01% 100.00%
DPS 1.91 1.31 1.16 1.24 1.31 1.16 1.02 11.02%
  YoY % 45.80% 12.93% -6.45% -5.34% 12.93% 13.73% -
  Horiz. % 187.25% 128.43% 113.73% 121.57% 128.43% 113.73% 100.00%
NAPS 0.2143 0.1740 0.1452 0.1536 0.1414 0.1265 0.1154 10.86%
  YoY % 23.16% 19.83% -5.47% 8.63% 11.78% 9.62% -
  Horiz. % 185.70% 150.78% 125.82% 133.10% 122.53% 109.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.6600 0.8200 1.2900 1.2500 1.0100 1.0500 1.0500 -
P/RPS 0.64 0.35 0.32 0.33 0.26 0.34 0.45 6.04%
  YoY % 82.86% 9.38% -3.03% 26.92% -23.53% -24.44% -
  Horiz. % 142.22% 77.78% 71.11% 73.33% 57.78% 75.56% 100.00%
P/EPS 10.98 9.69 8.53 7.43 5.80 6.67 7.18 7.33%
  YoY % 13.31% 13.60% 14.80% 28.10% -13.04% -7.10% -
  Horiz. % 152.92% 134.96% 118.80% 103.48% 80.78% 92.90% 100.00%
EY 9.11 10.32 11.72 13.46 17.24 14.99 13.93 -6.83%
  YoY % -11.72% -11.95% -12.93% -21.93% 15.01% 7.61% -
  Horiz. % 65.40% 74.08% 84.13% 96.63% 123.76% 107.61% 100.00%
DY 3.92 5.49 6.20 6.80 8.91 7.62 6.67 -8.47%
  YoY % -28.60% -11.45% -8.82% -23.68% 16.93% 14.24% -
  Horiz. % 58.77% 82.31% 92.95% 101.95% 133.58% 114.24% 100.00%
P/NAPS 2.27 1.37 1.29 1.19 1.04 1.21 1.33 9.31%
  YoY % 65.69% 6.20% 8.40% 14.42% -14.05% -9.02% -
  Horiz. % 170.68% 103.01% 96.99% 89.47% 78.20% 90.98% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 18/02/15 21/02/14 19/02/13 17/02/12 18/02/11 19/02/10 -
Price 1.8200 0.9050 1.4400 1.2200 1.1100 1.0900 1.0200 -
P/RPS 0.70 0.39 0.36 0.32 0.29 0.35 0.44 8.04%
  YoY % 79.49% 8.33% 12.50% 10.34% -17.14% -20.45% -
  Horiz. % 159.09% 88.64% 81.82% 72.73% 65.91% 79.55% 100.00%
P/EPS 12.03 10.69 9.52 7.25 6.38 6.93 6.97 9.52%
  YoY % 12.54% 12.29% 31.31% 13.64% -7.94% -0.57% -
  Horiz. % 172.60% 153.37% 136.59% 104.02% 91.54% 99.43% 100.00%
EY 8.31 9.35 10.50 13.79 15.68 14.44 14.34 -8.69%
  YoY % -11.12% -10.95% -23.86% -12.05% 8.59% 0.70% -
  Horiz. % 57.95% 65.20% 73.22% 96.16% 109.34% 100.70% 100.00%
DY 3.57 4.98 5.56 6.97 8.11 7.34 6.86 -10.31%
  YoY % -28.31% -10.43% -20.23% -14.06% 10.49% 7.00% -
  Horiz. % 52.04% 72.59% 81.05% 101.60% 118.22% 107.00% 100.00%
P/NAPS 2.49 1.51 1.44 1.16 1.14 1.25 1.29 11.58%
  YoY % 64.90% 4.86% 24.14% 1.75% -8.80% -3.10% -
  Horiz. % 193.02% 117.05% 111.63% 89.92% 88.37% 96.90% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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