Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     102.56%    YoY -     17.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 129,067 498,933 367,989 240,660 107,401 399,823 290,617 -41.76%
  QoQ % -74.13% 35.58% 52.91% 124.08% -73.14% 37.58% -
  Horiz. % 44.41% 171.68% 126.62% 82.81% 36.96% 137.58% 100.00%
PBT 8,508 30,217 23,402 15,747 7,779 28,046 19,922 -43.26%
  QoQ % -71.84% 29.12% 48.61% 102.43% -72.26% 40.78% -
  Horiz. % 42.71% 151.68% 117.47% 79.04% 39.05% 140.78% 100.00%
Tax -2,153 -7,526 -6,039 -3,968 -1,964 -7,563 -5,099 -43.69%
  QoQ % 71.39% -24.62% -52.19% -102.04% 74.03% -48.32% -
  Horiz. % 42.22% 147.60% 118.43% 77.82% 38.52% 148.32% 100.00%
NP 6,355 22,691 17,363 11,779 5,815 20,483 14,823 -43.11%
  QoQ % -71.99% 30.69% 47.41% 102.56% -71.61% 38.18% -
  Horiz. % 42.87% 153.08% 117.14% 79.46% 39.23% 138.18% 100.00%
NP to SH 6,353 22,708 17,363 11,779 5,815 20,483 14,823 -43.13%
  QoQ % -72.02% 30.78% 47.41% 102.56% -71.61% 38.18% -
  Horiz. % 42.86% 153.19% 117.14% 79.46% 39.23% 138.18% 100.00%
Tax Rate 25.31 % 24.91 % 25.81 % 25.20 % 25.25 % 26.97 % 25.59 % -0.73%
  QoQ % 1.61% -3.49% 2.42% -0.20% -6.38% 5.39% -
  Horiz. % 98.91% 97.34% 100.86% 98.48% 98.67% 105.39% 100.00%
Total Cost 122,712 476,242 350,626 228,881 101,586 379,340 275,794 -41.69%
  QoQ % -74.23% 35.83% 53.19% 125.31% -73.22% 37.54% -
  Horiz. % 44.49% 172.68% 127.13% 82.99% 36.83% 137.54% 100.00%
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
  QoQ % 5.34% 5.22% 1.06% -1.15% 5.85% 4.77% -
  Horiz. % 122.79% 116.57% 110.79% 109.63% 110.90% 104.77% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 11,672 3,898 3,900 - 10,397 3,900 -
  QoQ % 0.00% 199.38% -0.04% 0.00% 0.00% 166.55% -
  Horiz. % 0.00% 299.23% 99.95% 99.99% 0.00% 266.55% 100.00%
Div Payout % - % 51.40 % 22.46 % 33.11 % - % 50.76 % 26.32 % -
  QoQ % 0.00% 128.85% -32.17% 0.00% 0.00% 92.86% -
  Horiz. % 0.00% 195.29% 85.33% 125.80% 0.00% 192.86% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 132,516 125,803 119,565 118,310 119,682 113,072 107,921 14.65%
  QoQ % 5.34% 5.22% 1.06% -1.15% 5.85% 4.77% -
  Horiz. % 122.79% 116.57% 110.79% 109.63% 110.90% 104.77% 100.00%
NOSH 129,918 129,694 129,962 130,011 130,089 129,968 130,026 -0.06%
  QoQ % 0.17% -0.21% -0.04% -0.06% 0.09% -0.04% -
  Horiz. % 99.92% 99.74% 99.95% 99.99% 100.05% 99.96% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.92 % 4.55 % 4.72 % 4.89 % 5.41 % 5.12 % 5.10 % -2.36%
  QoQ % 8.13% -3.60% -3.48% -9.61% 5.66% 0.39% -
  Horiz. % 96.47% 89.22% 92.55% 95.88% 106.08% 100.39% 100.00%
ROE 4.79 % 18.05 % 14.52 % 9.96 % 4.86 % 18.11 % 13.73 % -50.41%
  QoQ % -73.46% 24.31% 45.78% 104.94% -73.16% 31.90% -
  Horiz. % 34.89% 131.46% 105.75% 72.54% 35.40% 131.90% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 99.34 384.70 283.15 185.11 82.56 307.63 223.51 -41.73%
  QoQ % -74.18% 35.86% 52.96% 124.21% -73.16% 37.64% -
  Horiz. % 44.45% 172.12% 126.68% 82.82% 36.94% 137.64% 100.00%
EPS 4.89 17.45 13.36 9.06 4.47 15.76 11.40 -43.09%
  QoQ % -71.98% 30.61% 47.46% 102.68% -71.64% 38.25% -
  Horiz. % 42.89% 153.07% 117.19% 79.47% 39.21% 138.25% 100.00%
DPS 0.00 9.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 300.00% 100.00% 100.00% 0.00% 266.67% 100.00%
NAPS 1.0200 0.9700 0.9200 0.9100 0.9200 0.8700 0.8300 14.72%
  QoQ % 5.15% 5.43% 1.10% -1.09% 5.75% 4.82% -
  Horiz. % 122.89% 116.87% 110.84% 109.64% 110.84% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.41 55.70 41.08 26.87 11.99 44.63 32.44 -41.75%
  QoQ % -74.13% 35.59% 52.88% 124.10% -73.13% 37.58% -
  Horiz. % 44.42% 171.70% 126.63% 82.83% 36.96% 137.58% 100.00%
EPS 0.71 2.53 1.94 1.31 0.65 2.29 1.65 -42.97%
  QoQ % -71.94% 30.41% 48.09% 101.54% -71.62% 38.79% -
  Horiz. % 43.03% 153.33% 117.58% 79.39% 39.39% 138.79% 100.00%
DPS 0.00 1.30 0.44 0.44 0.00 1.16 0.44 -
  QoQ % 0.00% 195.45% 0.00% 0.00% 0.00% 163.64% -
  Horiz. % 0.00% 295.45% 100.00% 100.00% 0.00% 263.64% 100.00%
NAPS 0.1479 0.1404 0.1335 0.1321 0.1336 0.1262 0.1205 14.62%
  QoQ % 5.34% 5.17% 1.06% -1.12% 5.86% 4.73% -
  Horiz. % 122.74% 116.51% 110.79% 109.63% 110.87% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.1100 1.0100 0.9700 1.0400 1.0900 1.0500 1.0600 -
P/RPS 1.12 0.26 0.34 0.56 1.32 0.34 0.47 78.31%
  QoQ % 330.77% -23.53% -39.29% -57.58% 288.24% -27.66% -
  Horiz. % 238.30% 55.32% 72.34% 119.15% 280.85% 72.34% 100.00%
P/EPS 22.70 5.77 7.26 11.48 24.38 6.66 9.30 81.19%
  QoQ % 293.41% -20.52% -36.76% -52.91% 266.07% -28.39% -
  Horiz. % 244.09% 62.04% 78.06% 123.44% 262.15% 71.61% 100.00%
EY 4.41 17.34 13.77 8.71 4.10 15.01 10.75 -44.76%
  QoQ % -74.57% 25.93% 58.09% 112.44% -72.68% 39.63% -
  Horiz. % 41.02% 161.30% 128.09% 81.02% 38.14% 139.63% 100.00%
DY 0.00 8.91 3.09 2.88 0.00 7.62 2.83 -
  QoQ % 0.00% 188.35% 7.29% 0.00% 0.00% 169.26% -
  Horiz. % 0.00% 314.84% 109.19% 101.77% 0.00% 269.26% 100.00%
P/NAPS 1.09 1.04 1.05 1.14 1.18 1.21 1.28 -10.15%
  QoQ % 4.81% -0.95% -7.89% -3.39% -2.48% -5.47% -
  Horiz. % 85.16% 81.25% 82.03% 89.06% 92.19% 94.53% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/04/12 17/02/12 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 -
Price 1.1400 1.1100 1.0200 1.0400 1.1100 1.0900 1.0800 -
P/RPS 1.15 0.29 0.36 0.56 1.34 0.35 0.48 78.95%
  QoQ % 296.55% -19.44% -35.71% -58.21% 282.86% -27.08% -
  Horiz. % 239.58% 60.42% 75.00% 116.67% 279.17% 72.92% 100.00%
P/EPS 23.31 6.34 7.63 11.48 24.83 6.92 9.47 82.20%
  QoQ % 267.67% -16.91% -33.54% -53.77% 258.82% -26.93% -
  Horiz. % 246.15% 66.95% 80.57% 121.22% 262.20% 73.07% 100.00%
EY 4.29 15.77 13.10 8.71 4.03 14.46 10.56 -45.12%
  QoQ % -72.80% 20.38% 50.40% 116.13% -72.13% 36.93% -
  Horiz. % 40.62% 149.34% 124.05% 82.48% 38.16% 136.93% 100.00%
DY 0.00 8.11 2.94 2.88 0.00 7.34 2.78 -
  QoQ % 0.00% 175.85% 2.08% 0.00% 0.00% 164.03% -
  Horiz. % 0.00% 291.73% 105.76% 103.60% 0.00% 264.03% 100.00%
P/NAPS 1.12 1.14 1.11 1.14 1.21 1.25 1.30 -9.45%
  QoQ % -1.75% 2.70% -2.63% -5.79% -3.20% -3.85% -
  Horiz. % 86.15% 87.69% 85.38% 87.69% 93.08% 96.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS