Highlights

[LUXCHEM] YoY TTM Result on 2012-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2.37%    YoY -     6.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 632,599 527,541 508,710 520,599 416,504 335,802 314,109 12.37%
  YoY % 19.91% 3.70% -2.28% 24.99% 24.03% 6.91% -
  Horiz. % 201.39% 167.95% 161.95% 165.74% 132.60% 106.91% 100.00%
PBT 27,789 26,782 26,787 30,946 29,571 25,983 23,212 3.04%
  YoY % 3.76% -0.02% -13.44% 4.65% 13.81% 11.94% -
  Horiz. % 119.72% 115.38% 115.40% 133.32% 127.40% 111.94% 100.00%
Tax -9,492 -6,873 -6,661 -7,715 -7,839 -6,614 -5,441 9.71%
  YoY % -38.11% -3.18% 13.66% 1.58% -18.52% -21.56% -
  Horiz. % 174.45% 126.32% 122.42% 141.79% 144.07% 121.56% 100.00%
NP 18,297 19,909 20,126 23,231 21,732 19,369 17,771 0.49%
  YoY % -8.10% -1.08% -13.37% 6.90% 12.20% 8.99% -
  Horiz. % 102.96% 112.03% 113.25% 130.72% 122.29% 108.99% 100.00%
NP to SH 18,556 20,096 20,194 23,246 21,732 19,369 17,771 0.72%
  YoY % -7.66% -0.49% -13.13% 6.97% 12.20% 8.99% -
  Horiz. % 104.42% 113.08% 113.63% 130.81% 122.29% 108.99% 100.00%
Tax Rate 34.16 % 25.66 % 24.87 % 24.93 % 26.51 % 25.46 % 23.44 % 6.47%
  YoY % 33.13% 3.18% -0.24% -5.96% 4.12% 8.62% -
  Horiz. % 145.73% 109.47% 106.10% 106.36% 113.10% 108.62% 100.00%
Total Cost 614,302 507,632 488,584 497,368 394,772 316,433 296,338 12.91%
  YoY % 21.01% 3.90% -1.77% 25.99% 24.76% 6.78% -
  Horiz. % 207.30% 171.30% 164.87% 167.84% 133.22% 106.78% 100.00%
Net Worth 165,546 130,131 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 27.22% -7.29% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 133.59% 144.10% 136.04% 122.86% 110.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 11,685 10,396 11,114 11,723 10,410 9,141 6,515 10.22%
  YoY % 12.39% -6.46% -5.19% 12.62% 13.87% 40.32% -
  Horiz. % 179.36% 159.58% 170.60% 179.95% 159.78% 140.32% 100.00%
Div Payout % 62.97 % 51.74 % 55.04 % 50.43 % 47.90 % 47.20 % 36.66 % 9.43%
  YoY % 21.70% -6.00% 9.14% 5.28% 1.48% 28.75% -
  Horiz. % 171.77% 141.13% 150.14% 137.56% 130.66% 128.75% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 165,546 130,131 140,368 132,516 119,682 107,852 97,409 9.24%
  YoY % 27.22% -7.29% 5.93% 10.72% 10.97% 10.72% -
  Horiz. % 169.95% 133.59% 144.10% 136.04% 122.86% 110.72% 100.00%
NOSH 258,666 130,131 129,971 129,918 130,089 129,943 129,879 12.16%
  YoY % 98.77% 0.12% 0.04% -0.13% 0.11% 0.05% -
  Horiz. % 199.16% 100.19% 100.07% 100.03% 100.16% 100.05% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.89 % 3.77 % 3.96 % 4.46 % 5.22 % 5.77 % 5.66 % -10.59%
  YoY % -23.34% -4.80% -11.21% -14.56% -9.53% 1.94% -
  Horiz. % 51.06% 66.61% 69.96% 78.80% 92.23% 101.94% 100.00%
ROE 11.21 % 15.44 % 14.39 % 17.54 % 18.16 % 17.96 % 18.24 % -7.79%
  YoY % -27.40% 7.30% -17.96% -3.41% 1.11% -1.54% -
  Horiz. % 61.46% 84.65% 78.89% 96.16% 99.56% 98.46% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 244.56 405.39 391.40 400.71 320.17 258.42 241.85 0.19%
  YoY % -39.67% 3.57% -2.32% 25.16% 23.90% 6.85% -
  Horiz. % 101.12% 167.62% 161.84% 165.69% 132.38% 106.85% 100.00%
EPS 7.17 15.44 15.54 17.89 16.71 14.91 13.68 -10.20%
  YoY % -53.56% -0.64% -13.14% 7.06% 12.07% 8.99% -
  Horiz. % 52.41% 112.87% 113.60% 130.77% 122.15% 108.99% 100.00%
DPS 4.52 8.00 8.50 9.00 8.00 7.00 5.00 -1.67%
  YoY % -43.50% -5.88% -5.56% 12.50% 14.29% 40.00% -
  Horiz. % 90.40% 160.00% 170.00% 180.00% 160.00% 140.00% 100.00%
NAPS 0.6400 1.0000 1.0800 1.0200 0.9200 0.8300 0.7500 -2.61%
  YoY % -36.00% -7.41% 5.88% 10.87% 10.84% 10.67% -
  Horiz. % 85.33% 133.33% 144.00% 136.00% 122.67% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 72.18 60.19 58.04 59.40 47.52 38.32 35.84 12.37%
  YoY % 19.92% 3.70% -2.29% 25.00% 24.01% 6.92% -
  Horiz. % 201.40% 167.94% 161.94% 165.74% 132.59% 106.92% 100.00%
EPS 2.12 2.29 2.30 2.65 2.48 2.21 2.03 0.73%
  YoY % -7.42% -0.43% -13.21% 6.85% 12.22% 8.87% -
  Horiz. % 104.43% 112.81% 113.30% 130.54% 122.17% 108.87% 100.00%
DPS 1.33 1.19 1.27 1.34 1.19 1.04 0.74 10.26%
  YoY % 11.76% -6.30% -5.22% 12.61% 14.42% 40.54% -
  Horiz. % 179.73% 160.81% 171.62% 181.08% 160.81% 140.54% 100.00%
NAPS 0.1889 0.1485 0.1602 0.1512 0.1366 0.1231 0.1111 9.25%
  YoY % 27.21% -7.30% 5.95% 10.69% 10.97% 10.80% -
  Horiz. % 170.03% 133.66% 144.19% 136.09% 122.95% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9700 1.4400 1.2800 1.1100 1.0900 1.1700 0.6000 -
P/RPS 0.40 0.36 0.33 0.28 0.34 0.45 0.25 8.14%
  YoY % 11.11% 9.09% 17.86% -17.65% -24.44% 80.00% -
  Horiz. % 160.00% 144.00% 132.00% 112.00% 136.00% 180.00% 100.00%
P/EPS 13.52 9.32 8.24 6.20 6.52 7.85 4.39 20.61%
  YoY % 45.06% 13.11% 32.90% -4.91% -16.94% 78.82% -
  Horiz. % 307.97% 212.30% 187.70% 141.23% 148.52% 178.82% 100.00%
EY 7.40 10.72 12.14 16.12 15.33 12.74 22.80 -17.09%
  YoY % -30.97% -11.70% -24.69% 5.15% 20.33% -44.12% -
  Horiz. % 32.46% 47.02% 53.25% 70.70% 67.24% 55.88% 100.00%
DY 4.66 5.56 6.64 8.11 7.34 5.98 8.33 -9.22%
  YoY % -16.19% -16.27% -18.13% 10.49% 22.74% -28.21% -
  Horiz. % 55.94% 66.75% 79.71% 97.36% 88.12% 71.79% 100.00%
P/NAPS 1.52 1.44 1.19 1.09 1.18 1.41 0.80 11.29%
  YoY % 5.56% 21.01% 9.17% -7.63% -16.31% 76.25% -
  Horiz. % 190.00% 180.00% 148.75% 136.25% 147.50% 176.25% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/05/15 02/05/14 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 -
Price 1.1900 1.4200 1.2700 1.1400 1.1100 1.1700 0.6200 -
P/RPS 0.49 0.35 0.32 0.28 0.35 0.45 0.26 11.13%
  YoY % 40.00% 9.38% 14.29% -20.00% -22.22% 73.08% -
  Horiz. % 188.46% 134.62% 123.08% 107.69% 134.62% 173.08% 100.00%
P/EPS 16.59 9.20 8.17 6.37 6.64 7.85 4.53 24.14%
  YoY % 80.33% 12.61% 28.26% -4.07% -15.41% 73.29% -
  Horiz. % 366.23% 203.09% 180.35% 140.62% 146.58% 173.29% 100.00%
EY 6.03 10.88 12.23 15.70 15.05 12.74 22.07 -19.44%
  YoY % -44.58% -11.04% -22.10% 4.32% 18.13% -42.27% -
  Horiz. % 27.32% 49.30% 55.41% 71.14% 68.19% 57.73% 100.00%
DY 3.80 5.63 6.69 7.89 7.21 5.98 8.06 -11.77%
  YoY % -32.50% -15.84% -15.21% 9.43% 20.57% -25.81% -
  Horiz. % 47.15% 69.85% 83.00% 97.89% 89.45% 74.19% 100.00%
P/NAPS 1.86 1.42 1.18 1.12 1.21 1.41 0.83 14.39%
  YoY % 30.99% 20.34% 5.36% -7.44% -14.18% 69.88% -
  Horiz. % 224.10% 171.08% 142.17% 134.94% 145.78% 169.88% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers