Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 17-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -1.91%    YoY -     10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 500,057 526,048 516,268 498,933 490,652 481,320 429,604 10.62%
  QoQ % -4.94% 1.89% 3.47% 1.69% 1.94% 12.04% -
  Horiz. % 116.40% 122.45% 120.17% 116.14% 114.21% 112.04% 100.00%
PBT 28,564 32,188 34,032 30,217 31,202 31,494 31,116 -5.53%
  QoQ % -11.26% -5.42% 12.63% -3.16% -0.93% 1.21% -
  Horiz. % 91.80% 103.45% 109.37% 97.11% 100.28% 101.21% 100.00%
Tax -7,225 -8,156 -8,612 -7,526 -8,052 -7,936 -7,856 -5.41%
  QoQ % 11.41% 5.29% -14.43% 6.53% -1.46% -1.02% -
  Horiz. % 91.97% 103.82% 109.62% 95.80% 102.49% 101.02% 100.00%
NP 21,338 24,032 25,420 22,691 23,150 23,558 23,260 -5.57%
  QoQ % -11.21% -5.46% 12.03% -1.99% -1.73% 1.28% -
  Horiz. % 91.74% 103.32% 109.29% 97.55% 99.53% 101.28% 100.00%
NP to SH 21,409 24,054 25,412 22,708 23,150 23,558 23,260 -5.36%
  QoQ % -10.99% -5.34% 11.91% -1.91% -1.73% 1.28% -
  Horiz. % 92.04% 103.41% 109.25% 97.63% 99.53% 101.28% 100.00%
Tax Rate 25.30 % 25.34 % 25.31 % 24.91 % 25.81 % 25.20 % 25.25 % 0.13%
  QoQ % -0.16% 0.12% 1.61% -3.49% 2.42% -0.20% -
  Horiz. % 100.20% 100.36% 100.24% 98.65% 102.22% 99.80% 100.00%
Total Cost 478,718 502,016 490,848 476,242 467,501 457,762 406,344 11.51%
  QoQ % -4.64% 2.28% 3.07% 1.87% 2.13% 12.65% -
  Horiz. % 117.81% 123.54% 120.80% 117.20% 115.05% 112.65% 100.00%
Net Worth 130,438 130,162 132,516 125,803 119,565 118,310 119,682 5.89%
  QoQ % 0.21% -1.78% 5.34% 5.22% 1.06% -1.15% -
  Horiz. % 108.99% 108.76% 110.72% 105.11% 99.90% 98.85% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 7,809 - 11,672 5,198 7,800 - -
  QoQ % 0.00% 0.00% 0.00% 124.54% -33.36% 0.00% -
  Horiz. % 0.00% 100.12% 0.00% 149.63% 66.64% 100.00% -
Div Payout % - % 32.47 % - % 51.40 % 22.46 % 33.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 128.85% -32.17% 0.00% -
  Horiz. % 0.00% 98.07% 0.00% 155.24% 67.83% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 130,438 130,162 132,516 125,803 119,565 118,310 119,682 5.89%
  QoQ % 0.21% -1.78% 5.34% 5.22% 1.06% -1.15% -
  Horiz. % 108.99% 108.76% 110.72% 105.11% 99.90% 98.85% 100.00%
NOSH 130,438 130,162 129,918 129,694 129,962 130,011 130,089 0.18%
  QoQ % 0.21% 0.19% 0.17% -0.21% -0.04% -0.06% -
  Horiz. % 100.27% 100.06% 99.87% 99.70% 99.90% 99.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.27 % 4.57 % 4.92 % 4.55 % 4.72 % 4.89 % 5.41 % -14.56%
  QoQ % -6.56% -7.11% 8.13% -3.60% -3.48% -9.61% -
  Horiz. % 78.93% 84.47% 90.94% 84.10% 87.25% 90.39% 100.00%
ROE 16.41 % 18.48 % 19.18 % 18.05 % 19.36 % 19.91 % 19.43 % -10.62%
  QoQ % -11.20% -3.65% 6.26% -6.77% -2.76% 2.47% -
  Horiz. % 84.46% 95.11% 98.71% 92.90% 99.64% 102.47% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 383.37 404.15 397.38 384.70 377.53 370.21 330.24 10.43%
  QoQ % -5.14% 1.70% 3.30% 1.90% 1.98% 12.10% -
  Horiz. % 116.09% 122.38% 120.33% 116.49% 114.32% 112.10% 100.00%
EPS 16.41 18.48 19.56 17.45 17.81 18.12 17.88 -5.54%
  QoQ % -11.20% -5.52% 12.09% -2.02% -1.71% 1.34% -
  Horiz. % 91.78% 103.36% 109.40% 97.60% 99.61% 101.34% 100.00%
DPS 0.00 6.00 0.00 9.00 4.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 125.00% -33.33% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 66.67% 100.00% -
NAPS 1.0000 1.0000 1.0200 0.9700 0.9200 0.9100 0.9200 5.70%
  QoQ % 0.00% -1.96% 5.15% 5.43% 1.10% -1.09% -
  Horiz. % 108.70% 108.70% 110.87% 105.43% 100.00% 98.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,773
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.14 59.06 57.96 56.01 55.08 54.03 48.23 10.62%
  QoQ % -4.94% 1.90% 3.48% 1.69% 1.94% 12.03% -
  Horiz. % 116.40% 122.45% 120.17% 116.13% 114.20% 112.03% 100.00%
EPS 2.40 2.70 2.85 2.55 2.60 2.64 2.61 -5.42%
  QoQ % -11.11% -5.26% 11.76% -1.92% -1.52% 1.15% -
  Horiz. % 91.95% 103.45% 109.20% 97.70% 99.62% 101.15% 100.00%
DPS 0.00 0.88 0.00 1.31 0.58 0.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 125.86% -34.09% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 148.86% 65.91% 100.00% -
NAPS 0.1464 0.1461 0.1488 0.1412 0.1342 0.1328 0.1344 5.85%
  QoQ % 0.21% -1.81% 5.38% 5.22% 1.05% -1.19% -
  Horiz. % 108.93% 108.71% 110.71% 105.06% 99.85% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.2400 1.1800 1.1100 1.0100 0.9700 1.0400 1.0900 -
P/RPS 0.32 0.29 0.28 0.26 0.26 0.28 0.33 -2.03%
  QoQ % 10.34% 3.57% 7.69% 0.00% -7.14% -15.15% -
  Horiz. % 96.97% 87.88% 84.85% 78.79% 78.79% 84.85% 100.00%
P/EPS 7.55 6.39 5.67 5.77 5.45 5.74 6.10 15.23%
  QoQ % 18.15% 12.70% -1.73% 5.87% -5.05% -5.90% -
  Horiz. % 123.77% 104.75% 92.95% 94.59% 89.34% 94.10% 100.00%
EY 13.24 15.66 17.62 17.34 18.36 17.42 16.40 -13.26%
  QoQ % -15.45% -11.12% 1.61% -5.56% 5.40% 6.22% -
  Horiz. % 80.73% 95.49% 107.44% 105.73% 111.95% 106.22% 100.00%
DY 0.00 5.08 0.00 8.91 4.12 5.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 116.26% -28.60% 0.00% -
  Horiz. % 0.00% 88.04% 0.00% 154.42% 71.40% 100.00% -
P/NAPS 1.24 1.18 1.09 1.04 1.05 1.14 1.18 3.35%
  QoQ % 5.08% 8.26% 4.81% -0.95% -7.89% -3.39% -
  Horiz. % 105.08% 100.00% 92.37% 88.14% 88.98% 96.61% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 29/07/11 28/04/11 -
Price 1.2700 1.3200 1.1400 1.1100 1.0200 1.0400 1.1100 -
P/RPS 0.33 0.33 0.29 0.29 0.27 0.28 0.34 -1.97%
  QoQ % 0.00% 13.79% 0.00% 7.41% -3.57% -17.65% -
  Horiz. % 97.06% 97.06% 85.29% 85.29% 79.41% 82.35% 100.00%
P/EPS 7.74 7.14 5.83 6.34 5.73 5.74 6.21 15.77%
  QoQ % 8.40% 22.47% -8.04% 10.65% -0.17% -7.57% -
  Horiz. % 124.64% 114.98% 93.88% 102.09% 92.27% 92.43% 100.00%
EY 12.92 14.00 17.16 15.77 17.46 17.42 16.11 -13.65%
  QoQ % -7.71% -18.41% 8.81% -9.68% 0.23% 8.13% -
  Horiz. % 80.20% 86.90% 106.52% 97.89% 108.38% 108.13% 100.00%
DY 0.00 4.55 0.00 8.11 3.92 5.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 106.89% -32.06% 0.00% -
  Horiz. % 0.00% 78.86% 0.00% 140.55% 67.94% 100.00% -
P/NAPS 1.27 1.32 1.12 1.14 1.11 1.14 1.21 3.27%
  QoQ % -3.79% 17.86% -1.75% 2.70% -2.63% -5.79% -
  Horiz. % 104.96% 109.09% 92.56% 94.21% 91.74% 94.21% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers