Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 28-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1.73%    YoY -     17.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 526,048 516,268 498,933 490,652 481,320 429,604 399,823 20.09%
  QoQ % 1.89% 3.47% 1.69% 1.94% 12.04% 7.45% -
  Horiz. % 131.57% 129.12% 124.79% 122.72% 120.38% 107.45% 100.00%
PBT 32,188 34,032 30,217 31,202 31,494 31,116 28,046 9.63%
  QoQ % -5.42% 12.63% -3.16% -0.93% 1.21% 10.95% -
  Horiz. % 114.77% 121.34% 107.74% 111.26% 112.29% 110.95% 100.00%
Tax -8,156 -8,612 -7,526 -8,052 -7,936 -7,856 -7,563 5.17%
  QoQ % 5.29% -14.43% 6.53% -1.46% -1.02% -3.87% -
  Horiz. % 107.84% 113.87% 99.51% 106.47% 104.93% 103.87% 100.00%
NP 24,032 25,420 22,691 23,150 23,558 23,260 20,483 11.25%
  QoQ % -5.46% 12.03% -1.99% -1.73% 1.28% 13.56% -
  Horiz. % 117.33% 124.10% 110.78% 113.02% 115.01% 113.56% 100.00%
NP to SH 24,054 25,412 22,708 23,150 23,558 23,260 20,483 11.32%
  QoQ % -5.34% 11.91% -1.91% -1.73% 1.28% 13.56% -
  Horiz. % 117.43% 124.06% 110.86% 113.02% 115.01% 113.56% 100.00%
Tax Rate 25.34 % 25.31 % 24.91 % 25.81 % 25.20 % 25.25 % 26.97 % -4.07%
  QoQ % 0.12% 1.61% -3.49% 2.42% -0.20% -6.38% -
  Horiz. % 93.96% 93.85% 92.36% 95.70% 93.44% 93.62% 100.00%
Total Cost 502,016 490,848 476,242 467,501 457,762 406,344 379,340 20.56%
  QoQ % 2.28% 3.07% 1.87% 2.13% 12.65% 7.12% -
  Horiz. % 132.34% 129.40% 125.54% 123.24% 120.67% 107.12% 100.00%
Net Worth 130,162 132,516 125,803 119,565 118,310 119,682 113,072 9.85%
  QoQ % -1.78% 5.34% 5.22% 1.06% -1.15% 5.85% -
  Horiz. % 115.11% 117.20% 111.26% 105.74% 104.63% 105.85% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,809 - 11,672 5,198 7,800 - 10,397 -17.38%
  QoQ % 0.00% 0.00% 124.54% -33.36% 0.00% 0.00% -
  Horiz. % 75.11% 0.00% 112.26% 50.00% 75.02% 0.00% 100.00%
Div Payout % 32.47 % - % 51.40 % 22.46 % 33.11 % - % 50.76 % -25.78%
  QoQ % 0.00% 0.00% 128.85% -32.17% 0.00% 0.00% -
  Horiz. % 63.97% 0.00% 101.26% 44.25% 65.23% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 130,162 132,516 125,803 119,565 118,310 119,682 113,072 9.85%
  QoQ % -1.78% 5.34% 5.22% 1.06% -1.15% 5.85% -
  Horiz. % 115.11% 117.20% 111.26% 105.74% 104.63% 105.85% 100.00%
NOSH 130,162 129,918 129,694 129,962 130,011 130,089 129,968 0.10%
  QoQ % 0.19% 0.17% -0.21% -0.04% -0.06% 0.09% -
  Horiz. % 100.15% 99.96% 99.79% 100.00% 100.03% 100.09% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.57 % 4.92 % 4.55 % 4.72 % 4.89 % 5.41 % 5.12 % -7.30%
  QoQ % -7.11% 8.13% -3.60% -3.48% -9.61% 5.66% -
  Horiz. % 89.26% 96.09% 88.87% 92.19% 95.51% 105.66% 100.00%
ROE 18.48 % 19.18 % 18.05 % 19.36 % 19.91 % 19.43 % 18.11 % 1.36%
  QoQ % -3.65% 6.26% -6.77% -2.76% 2.47% 7.29% -
  Horiz. % 102.04% 105.91% 99.67% 106.90% 109.94% 107.29% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 404.15 397.38 384.70 377.53 370.21 330.24 307.63 19.97%
  QoQ % 1.70% 3.30% 1.90% 1.98% 12.10% 7.35% -
  Horiz. % 131.38% 129.17% 125.05% 122.72% 120.34% 107.35% 100.00%
EPS 18.48 19.56 17.45 17.81 18.12 17.88 15.76 11.21%
  QoQ % -5.52% 12.09% -2.02% -1.71% 1.34% 13.45% -
  Horiz. % 117.26% 124.11% 110.72% 113.01% 114.97% 113.45% 100.00%
DPS 6.00 0.00 9.00 4.00 6.00 0.00 8.00 -17.47%
  QoQ % 0.00% 0.00% 125.00% -33.33% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 112.50% 50.00% 75.00% 0.00% 100.00%
NAPS 1.0000 1.0200 0.9700 0.9200 0.9100 0.9200 0.8700 9.74%
  QoQ % -1.96% 5.15% 5.43% 1.10% -1.09% 5.75% -
  Horiz. % 114.94% 117.24% 111.49% 105.75% 104.60% 105.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.77 57.68 55.74 54.82 53.78 48.00 44.67 20.09%
  QoQ % 1.89% 3.48% 1.68% 1.93% 12.04% 7.45% -
  Horiz. % 131.56% 129.12% 124.78% 122.72% 120.39% 107.45% 100.00%
EPS 2.69 2.84 2.54 2.59 2.63 2.60 2.29 11.34%
  QoQ % -5.28% 11.81% -1.93% -1.52% 1.15% 13.54% -
  Horiz. % 117.47% 124.02% 110.92% 113.10% 114.85% 113.54% 100.00%
DPS 0.87 0.00 1.30 0.58 0.87 0.00 1.16 -17.47%
  QoQ % 0.00% 0.00% 124.14% -33.33% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 112.07% 50.00% 75.00% 0.00% 100.00%
NAPS 0.1454 0.1481 0.1406 0.1336 0.1322 0.1337 0.1263 9.85%
  QoQ % -1.82% 5.33% 5.24% 1.06% -1.12% 5.86% -
  Horiz. % 115.12% 117.26% 111.32% 105.78% 104.67% 105.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.1800 1.1100 1.0100 0.9700 1.0400 1.0900 1.0500 -
P/RPS 0.29 0.28 0.26 0.26 0.28 0.33 0.34 -10.07%
  QoQ % 3.57% 7.69% 0.00% -7.14% -15.15% -2.94% -
  Horiz. % 85.29% 82.35% 76.47% 76.47% 82.35% 97.06% 100.00%
P/EPS 6.39 5.67 5.77 5.45 5.74 6.10 6.66 -2.72%
  QoQ % 12.70% -1.73% 5.87% -5.05% -5.90% -8.41% -
  Horiz. % 95.95% 85.14% 86.64% 81.83% 86.19% 91.59% 100.00%
EY 15.66 17.62 17.34 18.36 17.42 16.40 15.01 2.87%
  QoQ % -11.12% 1.61% -5.56% 5.40% 6.22% 9.26% -
  Horiz. % 104.33% 117.39% 115.52% 122.32% 116.06% 109.26% 100.00%
DY 5.08 0.00 8.91 4.12 5.77 0.00 7.62 -23.70%
  QoQ % 0.00% 0.00% 116.26% -28.60% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 116.93% 54.07% 75.72% 0.00% 100.00%
P/NAPS 1.18 1.09 1.04 1.05 1.14 1.18 1.21 -1.66%
  QoQ % 8.26% 4.81% -0.95% -7.89% -3.39% -2.48% -
  Horiz. % 97.52% 90.08% 85.95% 86.78% 94.21% 97.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/07/12 30/04/12 17/02/12 28/10/11 29/07/11 28/04/11 18/02/11 -
Price 1.3200 1.1400 1.1100 1.0200 1.0400 1.1100 1.0900 -
P/RPS 0.33 0.29 0.29 0.27 0.28 0.34 0.35 -3.85%
  QoQ % 13.79% 0.00% 7.41% -3.57% -17.65% -2.86% -
  Horiz. % 94.29% 82.86% 82.86% 77.14% 80.00% 97.14% 100.00%
P/EPS 7.14 5.83 6.34 5.73 5.74 6.21 6.92 2.11%
  QoQ % 22.47% -8.04% 10.65% -0.17% -7.57% -10.26% -
  Horiz. % 103.18% 84.25% 91.62% 82.80% 82.95% 89.74% 100.00%
EY 14.00 17.16 15.77 17.46 17.42 16.11 14.46 -2.13%
  QoQ % -18.41% 8.81% -9.68% 0.23% 8.13% 11.41% -
  Horiz. % 96.82% 118.67% 109.06% 120.75% 120.47% 111.41% 100.00%
DY 4.55 0.00 8.11 3.92 5.77 0.00 7.34 -27.32%
  QoQ % 0.00% 0.00% 106.89% -32.06% 0.00% 0.00% -
  Horiz. % 61.99% 0.00% 110.49% 53.41% 78.61% 0.00% 100.00%
P/NAPS 1.32 1.12 1.14 1.11 1.14 1.21 1.25 3.70%
  QoQ % 17.86% -1.75% 2.70% -2.63% -5.79% -3.20% -
  Horiz. % 105.60% 89.60% 91.20% 88.80% 91.20% 96.80% 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