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 - 895,808
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.82 58.72 57.63 55.70 54.77 53.73 47.96 10.62%
  QoQ % -4.94% 1.89% 3.46% 1.70% 1.94% 12.03% -
  Horiz. % 116.39% 122.44% 120.16% 116.14% 114.20% 112.03% 100.00%
EPS 2.39 2.69 2.84 2.53 2.58 2.63 2.60 -5.45%
  QoQ % -11.15% -5.28% 12.25% -1.94% -1.90% 1.15% -
  Horiz. % 91.92% 103.46% 109.23% 97.31% 99.23% 101.15% 100.00%
DPS 0.00 0.87 0.00 1.30 0.58 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 124.14% -33.33% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 149.43% 66.67% 100.00% -
NAPS 0.1456 0.1453 0.1479 0.1404 0.1335 0.1321 0.1336 5.89%
  QoQ % 0.21% -1.76% 5.34% 5.17% 1.06% -1.12% -
  Horiz. % 108.98% 108.76% 110.70% 105.09% 99.93% 98.88% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers