[LUXCHEM] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

31-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 10.4%

YoY- -12.25%

Quarter Report

Q2 2013 WriteUP (31 Jul 13).pdf

Latest QR

Upcoming QR

LUXCHEM's Result

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	175,849	161,034	153,497	132,932	133,957	133,259	99,319	9.97%
YoY %	9.20%	4.91%	15.47%	-0.77%	0.52%	34.17%	-	-
Horiz. %	177.05%	162.14%	154.55%	133.84%	134.88%	134.17%	100.00%	-
PBT	17,435	13,191	6,324	6,554	7,586	7,968	7,380	15.39%
YoY %	32.17%	108.59%	-3.51%	-13.60%	-4.79%	7.97%	-	-
Horiz. %	236.25%	178.74%	85.69%	88.81%	102.79%	107.97%	100.00%	-
Tax	-4,268	-3,382	-1,631	-1,600	-1,925	-2,004	-1,914	14.28%
YoY %	-26.20%	-107.36%	-1.94%	16.88%	3.94%	-4.70%	-	-
Horiz. %	222.99%	176.70%	85.21%	83.59%	100.57%	104.70%	100.00%	-
NP	13,167	9,809	4,693	4,954	5,661	5,964	5,466	15.76%
YoY %	34.23%	109.01%	-5.27%	-12.49%	-5.08%	9.11%	-	-
Horiz. %	240.89%	179.45%	85.86%	90.63%	103.57%	109.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,032	9,806	4,745	4,979	5,674	5,964	5,466	15.56%
YoY %	32.90%	106.66%	-4.70%	-12.25%	-4.86%	9.11%	-	-
Horiz. %	238.42%	179.40%	86.81%	91.09%	103.81%	109.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	25.64%	25.79%	24.41%	25.38%	25.15%	25.93%	-
YoY %	-4.52%	-0.58%	5.65%	-3.82%	0.91%	-3.01%	-	-
Horiz. %	94.41%	98.88%	99.46%	94.14%	97.88%	96.99%	100.00%	-
Total Cost	162,682	151,225	148,804	127,978	128,296	127,295	93,853	9.59%
YoY %	7.58%	1.63%	16.27%	-0.25%	0.79%	35.63%	-	-
Horiz. %	173.34%	161.13%	158.55%	136.36%	136.70%	135.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,474	169,970	148,199	139,100	130,436	118,240	106,717	11.61%
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%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	6,703	5,229	3,899	3,900	3,913	3,898	3,904	9.41%
YoY %	28.19%	34.11%	-0.03%	-0.33%	0.38%	-0.15%	-	-
Horiz. %	171.70%	133.94%	99.87%	99.90%	100.23%	99.85%	100.00%	-
Div Payout %	51.44%	53.33%	82.19%	78.33%	68.97%	65.36%	71.43%	-
YoY %	-3.54%	-35.11%	4.93%	13.57%	5.52%	-8.50%	-	-
Horiz. %	72.01%	74.66%	115.06%	109.66%	96.56%	91.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	206,474	169,970	148,199	139,100	130,436	118,240	106,717	11.61%
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 %	2.55%	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%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.49%	6.09%	3.06%	3.73%	4.23%	4.48%	5.50%	-
YoY %	22.99%	99.02%	-17.96%	-11.82%	-5.58%	-18.55%	-	-
Horiz. %	136.18%	110.73%	55.64%	67.82%	76.91%	81.45%	100.00%	-
ROE	6.31%	5.77%	3.20%	3.58%	4.35%	5.04%	5.12%	-
YoY %	9.36%	80.31%	-10.61%	-17.70%	-13.69%	-1.56%	-	-
Horiz. %	123.24%	112.70%	62.50%	69.92%	84.96%	98.44%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	65.58	61.58	118.07	102.26	102.70	102.56	76.32	-2.49%
YoY %	6.50%	-47.84%	15.46%	-0.43%	0.14%	34.38%	-	-
Horiz. %	85.93%	80.69%	154.70%	133.99%	134.56%	134.38%	100.00%	-
EPS	4.86	3.75	3.65	3.83	4.35	4.59	4.20	2.46%
YoY %	29.60%	2.74%	-4.70%	-11.95%	-5.23%	9.29%	-	-
Horiz. %	115.71%	89.29%	86.90%	91.19%	103.57%	109.29%	100.00%	-
DPS	2.50	2.00	3.00	3.00	3.00	3.00	3.00	-2.99%
YoY %	25.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	66.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.77	0.65	1.14	1.07	1.00	0.91	0.82	-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%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 130,000
RPS	16.44	15.05	14.35	12.43	12.52	12.46	9.28	9.99%
YoY %	9.24%	4.88%	15.45%	-0.72%	0.48%	34.27%	-	-
Horiz. %	177.16%	162.18%	154.63%	133.94%	134.91%	134.27%	100.00%	-
EPS	1.22	0.92	0.44	0.47	0.53	0.56	0.51	15.63%
YoY %	32.61%	109.09%	-6.38%	-11.32%	-5.36%	9.80%	-	-
Horiz. %	239.22%	180.39%	86.27%	92.16%	103.92%	109.80%	100.00%	-
DPS	0.63	0.49	0.36	0.36	0.37	0.36	0.36	9.76%
YoY %	28.57%	36.11%	0.00%	-2.70%	2.78%	0.00%	-	-
Horiz. %	175.00%	136.11%	100.00%	100.00%	102.78%	100.00%	100.00%	-
NAPS	0.193	0.1589	0.1385	0.13	0.1219	0.1105	0.0997	11.62%
YoY %	21.46%	14.73%	6.54%	6.64%	10.32%	10.83%	-	-
Horiz. %	193.58%	159.38%	138.92%	130.39%	122.27%	110.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.46	1.00	1.43	1.23	1.18	1.04	1.06	-
P/RPS	2.23	1.62	1.21	1.20	1.15	1.01	1.39	8.18%
YoY %	37.65%	33.88%	0.83%	4.35%	13.86%	-27.34%	-	-
Horiz. %	160.43%	116.55%	87.05%	86.33%	82.73%	72.66%	100.00%	-
P/EPS	30.04	26.67	39.18	32.11	27.13	22.66	25.24	2.94%
YoY %	12.64%	-31.93%	22.02%	18.36%	19.73%	-10.22%	-	-
Horiz. %	119.02%	105.67%	155.23%	127.22%	107.49%	89.78%	100.00%	-
EY	3.33	3.75	2.55	3.11	3.69	4.41	3.96	-2.84%
YoY %	-11.20%	47.06%	-18.01%	-15.72%	-16.33%	11.36%	-	-
Horiz. %	84.09%	94.70%	64.39%	78.54%	93.18%	111.36%	100.00%	-
DY	1.71	2.00	2.10	2.44	2.54	2.88	2.83	-8.04%
YoY %	-14.50%	-4.76%	-13.93%	-3.94%	-11.81%	1.77%	-	-
Horiz. %	60.42%	70.67%	74.20%	86.22%	89.75%	101.77%	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%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/07/16	30/07/15	05/08/14	31/07/13	30/07/12	29/07/11	29/07/10	-
Price	1.52	1.03	1.49	1.27	1.32	1.04	1.13	-
P/RPS	2.32	1.67	1.26	1.24	1.29	1.01	1.48	7.77%
YoY %	38.92%	32.54%	1.61%	-3.88%	27.72%	-31.76%	-	-
Horiz. %	156.76%	112.84%	85.14%	83.78%	87.16%	68.24%	100.00%	-
P/EPS	31.28	27.47	40.82	33.16	30.34	22.66	26.90	2.54%
YoY %	13.87%	-32.70%	23.10%	9.29%	33.89%	-15.76%	-	-
Horiz. %	116.28%	102.12%	151.75%	123.27%	112.79%	84.24%	100.00%	-
EY	3.20	3.64	2.45	3.02	3.30	4.41	3.72	-2.47%
YoY %	-12.09%	48.57%	-18.87%	-8.48%	-25.17%	18.55%	-	-
Horiz. %	86.02%	97.85%	65.86%	81.18%	88.71%	118.55%	100.00%	-
DY	1.64	1.94	2.01	2.36	2.27	2.88	2.65	-7.67%
YoY %	-15.46%	-3.48%	-14.83%	3.96%	-21.18%	8.68%	-	-
Horiz. %	61.89%	73.21%	75.85%	89.06%	85.66%	108.68%	100.00%	-
P/NAPS	1.97	1.58	1.31	1.19	1.32	1.14	1.38	6.10%
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos