Highlights

[LUXCHEM] QoQ Cumulative 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 -     47.41%    YoY -     17.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 263,024 129,067 498,933 367,989 240,660 107,401 399,823 -24.38%
  QoQ % 103.79% -74.13% 35.58% 52.91% 124.08% -73.14% -
  Horiz. % 65.79% 32.28% 124.79% 92.04% 60.19% 26.86% 100.00%
PBT 16,094 8,508 30,217 23,402 15,747 7,779 28,046 -30.97%
  QoQ % 89.16% -71.84% 29.12% 48.61% 102.43% -72.26% -
  Horiz. % 57.38% 30.34% 107.74% 83.44% 56.15% 27.74% 100.00%
Tax -4,078 -2,153 -7,526 -6,039 -3,968 -1,964 -7,563 -33.78%
  QoQ % -89.41% 71.39% -24.62% -52.19% -102.04% 74.03% -
  Horiz. % 53.92% 28.47% 99.51% 79.85% 52.47% 25.97% 100.00%
NP 12,016 6,355 22,691 17,363 11,779 5,815 20,483 -29.95%
  QoQ % 89.08% -71.99% 30.69% 47.41% 102.56% -71.61% -
  Horiz. % 58.66% 31.03% 110.78% 84.77% 57.51% 28.39% 100.00%
NP to SH 12,027 6,353 22,708 17,363 11,779 5,815 20,483 -29.90%
  QoQ % 89.31% -72.02% 30.78% 47.41% 102.56% -71.61% -
  Horiz. % 58.72% 31.02% 110.86% 84.77% 57.51% 28.39% 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 251,008 122,712 476,242 350,626 228,881 101,586 379,340 -24.08%
  QoQ % 104.55% -74.23% 35.83% 53.19% 125.31% -73.22% -
  Horiz. % 66.17% 32.35% 125.54% 92.43% 60.34% 26.78% 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 3,904 - 11,672 3,898 3,900 - 10,397 -47.98%
  QoQ % 0.00% 0.00% 199.38% -0.04% 0.00% 0.00% -
  Horiz. % 37.56% 0.00% 112.26% 37.50% 37.51% 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 9.24 % 4.79 % 18.05 % 14.52 % 9.96 % 4.86 % 18.11 % -36.17%
  QoQ % 92.90% -73.46% 24.31% 45.78% 104.94% -73.16% -
  Horiz. % 51.02% 26.45% 99.67% 80.18% 55.00% 26.84% 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 202.07 99.34 384.70 283.15 185.11 82.56 307.63 -24.46%
  QoQ % 103.41% -74.18% 35.86% 52.96% 124.21% -73.16% -
  Horiz. % 65.69% 32.29% 125.05% 92.04% 60.17% 26.84% 100.00%
EPS 9.24 4.89 17.45 13.36 9.06 4.47 15.76 -29.97%
  QoQ % 88.96% -71.98% 30.61% 47.46% 102.68% -71.64% -
  Horiz. % 58.63% 31.03% 110.72% 84.77% 57.49% 28.36% 100.00%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 8.00 -48.03%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 112.50% 37.50% 37.50% 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 - 890,773
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.53 14.49 56.01 41.31 27.02 12.06 44.88 -24.37%
  QoQ % 103.80% -74.13% 35.58% 52.89% 124.05% -73.13% -
  Horiz. % 65.80% 32.29% 124.80% 92.05% 60.20% 26.87% 100.00%
EPS 1.35 0.71 2.55 1.95 1.32 0.65 2.30 -29.92%
  QoQ % 90.14% -72.16% 30.77% 47.73% 103.08% -71.74% -
  Horiz. % 58.70% 30.87% 110.87% 84.78% 57.39% 28.26% 100.00%
DPS 0.44 0.00 1.31 0.44 0.44 0.00 1.17 -47.93%
  QoQ % 0.00% 0.00% 197.73% 0.00% 0.00% 0.00% -
  Horiz. % 37.61% 0.00% 111.97% 37.61% 37.61% 0.00% 100.00%
NAPS 0.1461 0.1488 0.1412 0.1342 0.1328 0.1344 0.1269 9.86%
  QoQ % -1.81% 5.38% 5.22% 1.05% -1.19% 5.91% -
  Horiz. % 115.13% 117.26% 111.27% 105.75% 104.65% 105.91% 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 0.58 1.12 0.26 0.34 0.56 1.32 0.34 42.82%
  QoQ % -48.21% 330.77% -23.53% -39.29% -57.58% 288.24% -
  Horiz. % 170.59% 329.41% 76.47% 100.00% 164.71% 388.24% 100.00%
P/EPS 12.77 22.70 5.77 7.26 11.48 24.38 6.66 54.40%
  QoQ % -43.74% 293.41% -20.52% -36.76% -52.91% 266.07% -
  Horiz. % 191.74% 340.84% 86.64% 109.01% 172.37% 366.07% 100.00%
EY 7.83 4.41 17.34 13.77 8.71 4.10 15.01 -35.22%
  QoQ % 77.55% -74.57% 25.93% 58.09% 112.44% -72.68% -
  Horiz. % 52.17% 29.38% 115.52% 91.74% 58.03% 27.32% 100.00%
DY 2.54 0.00 8.91 3.09 2.88 0.00 7.62 -51.96%
  QoQ % 0.00% 0.00% 188.35% 7.29% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 116.93% 40.55% 37.80% 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 0.65 1.15 0.29 0.36 0.56 1.34 0.35 51.15%
  QoQ % -43.48% 296.55% -19.44% -35.71% -58.21% 282.86% -
  Horiz. % 185.71% 328.57% 82.86% 102.86% 160.00% 382.86% 100.00%
P/EPS 14.29 23.31 6.34 7.63 11.48 24.83 6.92 62.23%
  QoQ % -38.70% 267.67% -16.91% -33.54% -53.77% 258.82% -
  Horiz. % 206.50% 336.85% 91.62% 110.26% 165.90% 358.82% 100.00%
EY 7.00 4.29 15.77 13.10 8.71 4.03 14.46 -38.37%
  QoQ % 63.17% -72.80% 20.38% 50.40% 116.13% -72.13% -
  Horiz. % 48.41% 29.67% 109.06% 90.59% 60.24% 27.87% 100.00%
DY 2.27 0.00 8.11 2.94 2.88 0.00 7.34 -54.30%
  QoQ % 0.00% 0.00% 175.85% 2.08% 0.00% 0.00% -
  Horiz. % 30.93% 0.00% 110.49% 40.05% 39.24% 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.
 


 

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 
Partners & Brokers