Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 28-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     13.56%    YoY -     27.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 498,933 490,652 481,320 429,604 399,823 387,489 380,078 19.83%
  QoQ % 1.69% 1.94% 12.04% 7.45% 3.18% 1.95% -
  Horiz. % 131.27% 129.09% 126.64% 113.03% 105.19% 101.95% 100.00%
PBT 30,217 31,202 31,494 31,116 28,046 26,562 26,894 8.05%
  QoQ % -3.16% -0.93% 1.21% 10.95% 5.58% -1.23% -
  Horiz. % 112.36% 116.02% 117.10% 115.70% 104.28% 98.77% 100.00%
Tax -7,526 -8,052 -7,936 -7,856 -7,563 -6,798 -6,842 6.54%
  QoQ % 6.53% -1.46% -1.02% -3.87% -11.24% 0.63% -
  Horiz. % 110.00% 117.68% 115.99% 114.82% 110.54% 99.37% 100.00%
NP 22,691 23,150 23,558 23,260 20,483 19,764 20,052 8.57%
  QoQ % -1.99% -1.73% 1.28% 13.56% 3.64% -1.44% -
  Horiz. % 113.16% 115.45% 117.48% 116.00% 102.15% 98.56% 100.00%
NP to SH 22,708 23,150 23,558 23,260 20,483 19,764 20,052 8.62%
  QoQ % -1.91% -1.73% 1.28% 13.56% 3.64% -1.44% -
  Horiz. % 113.25% 115.45% 117.48% 116.00% 102.15% 98.56% 100.00%
Tax Rate 24.91 % 25.81 % 25.20 % 25.25 % 26.97 % 25.59 % 25.44 % -1.39%
  QoQ % -3.49% 2.42% -0.20% -6.38% 5.39% 0.59% -
  Horiz. % 97.92% 101.45% 99.06% 99.25% 106.01% 100.59% 100.00%
Total Cost 476,242 467,501 457,762 406,344 379,340 367,725 360,026 20.44%
  QoQ % 1.87% 2.13% 12.65% 7.12% 3.16% 2.14% -
  Horiz. % 132.28% 129.85% 127.15% 112.87% 105.36% 102.14% 100.00%
Net Worth 125,803 119,565 118,310 119,682 113,072 107,921 106,631 11.62%
  QoQ % 5.22% 1.06% -1.15% 5.85% 4.77% 1.21% -
  Horiz. % 117.98% 112.13% 110.95% 112.24% 106.04% 101.21% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,672 5,198 7,800 - 10,397 5,201 7,802 30.71%
  QoQ % 124.54% -33.36% 0.00% 0.00% 99.91% -33.34% -
  Horiz. % 149.60% 66.63% 99.98% 0.00% 133.26% 66.66% 100.00%
Div Payout % 51.40 % 22.46 % 33.11 % - % 50.76 % 26.32 % 38.91 % 20.33%
  QoQ % 128.85% -32.17% 0.00% 0.00% 92.86% -32.36% -
  Horiz. % 132.10% 57.72% 85.09% 0.00% 130.45% 67.64% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 125,803 119,565 118,310 119,682 113,072 107,921 106,631 11.62%
  QoQ % 5.22% 1.06% -1.15% 5.85% 4.77% 1.21% -
  Horiz. % 117.98% 112.13% 110.95% 112.24% 106.04% 101.21% 100.00%
NOSH 129,694 129,962 130,011 130,089 129,968 130,026 130,038 -0.18%
  QoQ % -0.21% -0.04% -0.06% 0.09% -0.04% -0.01% -
  Horiz. % 99.73% 99.94% 99.98% 100.04% 99.95% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.55 % 4.72 % 4.89 % 5.41 % 5.12 % 5.10 % 5.28 % -9.42%
  QoQ % -3.60% -3.48% -9.61% 5.66% 0.39% -3.41% -
  Horiz. % 86.17% 89.39% 92.61% 102.46% 96.97% 96.59% 100.00%
ROE 18.05 % 19.36 % 19.91 % 19.43 % 18.11 % 18.31 % 18.80 % -2.67%
  QoQ % -6.77% -2.76% 2.47% 7.29% -1.09% -2.61% -
  Horiz. % 96.01% 102.98% 105.90% 103.35% 96.33% 97.39% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 384.70 377.53 370.21 330.24 307.63 298.01 292.28 20.04%
  QoQ % 1.90% 1.98% 12.10% 7.35% 3.23% 1.96% -
  Horiz. % 131.62% 129.17% 126.66% 112.99% 105.25% 101.96% 100.00%
EPS 17.45 17.81 18.12 17.88 15.76 15.20 15.42 8.57%
  QoQ % -2.02% -1.71% 1.34% 13.45% 3.68% -1.43% -
  Horiz. % 113.16% 115.50% 117.51% 115.95% 102.20% 98.57% 100.00%
DPS 9.00 4.00 6.00 0.00 8.00 4.00 6.00 30.94%
  QoQ % 125.00% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 150.00% 66.67% 100.00% 0.00% 133.33% 66.67% 100.00%
NAPS 0.9700 0.9200 0.9100 0.9200 0.8700 0.8300 0.8200 11.82%
  QoQ % 5.43% 1.10% -1.09% 5.75% 4.82% 1.22% -
  Horiz. % 118.29% 112.20% 110.98% 112.20% 106.10% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.70 54.77 53.73 47.96 44.63 43.26 42.43 19.83%
  QoQ % 1.70% 1.94% 12.03% 7.46% 3.17% 1.96% -
  Horiz. % 131.28% 129.08% 126.63% 113.03% 105.19% 101.96% 100.00%
EPS 2.53 2.58 2.63 2.60 2.29 2.21 2.24 8.43%
  QoQ % -1.94% -1.90% 1.15% 13.54% 3.62% -1.34% -
  Horiz. % 112.95% 115.18% 117.41% 116.07% 102.23% 98.66% 100.00%
DPS 1.30 0.58 0.87 0.00 1.16 0.58 0.87 30.61%
  QoQ % 124.14% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 149.43% 66.67% 100.00% 0.00% 133.33% 66.67% 100.00%
NAPS 0.1404 0.1335 0.1321 0.1336 0.1262 0.1205 0.1190 11.62%
  QoQ % 5.17% 1.06% -1.12% 5.86% 4.73% 1.26% -
  Horiz. % 117.98% 112.18% 111.01% 112.27% 106.05% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0100 0.9700 1.0400 1.0900 1.0500 1.0600 1.0600 -
P/RPS 0.26 0.26 0.28 0.33 0.34 0.36 0.36 -19.46%
  QoQ % 0.00% -7.14% -15.15% -2.94% -5.56% 0.00% -
  Horiz. % 72.22% 72.22% 77.78% 91.67% 94.44% 100.00% 100.00%
P/EPS 5.77 5.45 5.74 6.10 6.66 6.97 6.87 -10.95%
  QoQ % 5.87% -5.05% -5.90% -8.41% -4.45% 1.46% -
  Horiz. % 83.99% 79.33% 83.55% 88.79% 96.94% 101.46% 100.00%
EY 17.34 18.36 17.42 16.40 15.01 14.34 14.55 12.37%
  QoQ % -5.56% 5.40% 6.22% 9.26% 4.67% -1.44% -
  Horiz. % 119.18% 126.19% 119.73% 112.71% 103.16% 98.56% 100.00%
DY 8.91 4.12 5.77 0.00 7.62 3.77 5.66 35.21%
  QoQ % 116.26% -28.60% 0.00% 0.00% 102.12% -33.39% -
  Horiz. % 157.42% 72.79% 101.94% 0.00% 134.63% 66.61% 100.00%
P/NAPS 1.04 1.05 1.14 1.18 1.21 1.28 1.29 -13.34%
  QoQ % -0.95% -7.89% -3.39% -2.48% -5.47% -0.78% -
  Horiz. % 80.62% 81.40% 88.37% 91.47% 93.80% 99.22% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 -
Price 1.1100 1.0200 1.0400 1.1100 1.0900 1.0800 1.1300 -
P/RPS 0.29 0.27 0.28 0.34 0.35 0.36 0.39 -17.88%
  QoQ % 7.41% -3.57% -17.65% -2.86% -2.78% -7.69% -
  Horiz. % 74.36% 69.23% 71.79% 87.18% 89.74% 92.31% 100.00%
P/EPS 6.34 5.73 5.74 6.21 6.92 7.11 7.33 -9.20%
  QoQ % 10.65% -0.17% -7.57% -10.26% -2.67% -3.00% -
  Horiz. % 86.49% 78.17% 78.31% 84.72% 94.41% 97.00% 100.00%
EY 15.77 17.46 17.42 16.11 14.46 14.07 13.65 10.07%
  QoQ % -9.68% 0.23% 8.13% 11.41% 2.77% 3.08% -
  Horiz. % 115.53% 127.91% 127.62% 118.02% 105.93% 103.08% 100.00%
DY 8.11 3.92 5.77 0.00 7.34 3.70 5.31 32.52%
  QoQ % 106.89% -32.06% 0.00% 0.00% 98.38% -30.32% -
  Horiz. % 152.73% 73.82% 108.66% 0.00% 138.23% 69.68% 100.00%
P/NAPS 1.14 1.11 1.14 1.21 1.25 1.30 1.38 -11.93%
  QoQ % 2.70% -2.63% -5.79% -3.20% -3.85% -5.80% -
  Horiz. % 82.61% 80.43% 82.61% 87.68% 90.58% 94.20% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers