Highlights

[LUXCHEM] QoQ Cumulative 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 -     30.78%    YoY -     10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 375,043 263,024 129,067 498,933 367,989 240,660 107,401 129.65%
  QoQ % 42.59% 103.79% -74.13% 35.58% 52.91% 124.08% -
  Horiz. % 349.20% 244.90% 120.17% 464.55% 342.63% 224.08% 100.00%
PBT 21,423 16,094 8,508 30,217 23,402 15,747 7,779 96.11%
  QoQ % 33.11% 89.16% -71.84% 29.12% 48.61% 102.43% -
  Horiz. % 275.40% 206.89% 109.37% 388.44% 300.84% 202.43% 100.00%
Tax -5,419 -4,078 -2,153 -7,526 -6,039 -3,968 -1,964 96.36%
  QoQ % -32.88% -89.41% 71.39% -24.62% -52.19% -102.04% -
  Horiz. % 275.92% 207.64% 109.62% 383.20% 307.48% 202.04% 100.00%
NP 16,004 12,016 6,355 22,691 17,363 11,779 5,815 96.03%
  QoQ % 33.19% 89.08% -71.99% 30.69% 47.41% 102.56% -
  Horiz. % 275.22% 206.64% 109.29% 390.21% 298.59% 202.56% 100.00%
NP to SH 16,057 12,027 6,353 22,708 17,363 11,779 5,815 96.46%
  QoQ % 33.51% 89.31% -72.02% 30.78% 47.41% 102.56% -
  Horiz. % 276.13% 206.83% 109.25% 390.51% 298.59% 202.56% 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 359,039 251,008 122,712 476,242 350,626 228,881 101,586 131.49%
  QoQ % 43.04% 104.55% -74.23% 35.83% 53.19% 125.31% -
  Horiz. % 353.43% 247.09% 120.80% 468.81% 345.15% 225.31% 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 - 3,904 - 11,672 3,898 3,900 - -
  QoQ % 0.00% 0.00% 0.00% 199.38% -0.04% 0.00% -
  Horiz. % 0.00% 100.12% 0.00% 299.27% 99.96% 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 12.31 % 9.24 % 4.79 % 18.05 % 14.52 % 9.96 % 4.86 % 85.50%
  QoQ % 33.23% 92.90% -73.46% 24.31% 45.78% 104.94% -
  Horiz. % 253.29% 190.12% 98.56% 371.40% 298.77% 204.94% 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 287.52 202.07 99.34 384.70 283.15 185.11 82.56 129.23%
  QoQ % 42.29% 103.41% -74.18% 35.86% 52.96% 124.21% -
  Horiz. % 348.26% 244.76% 120.32% 465.96% 342.96% 224.21% 100.00%
EPS 12.31 9.24 4.89 17.45 13.36 9.06 4.47 96.11%
  QoQ % 33.23% 88.96% -71.98% 30.61% 47.46% 102.68% -
  Horiz. % 275.39% 206.71% 109.40% 390.38% 298.88% 202.68% 100.00%
DPS 0.00 3.00 0.00 9.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 300.00% 100.00% 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 - 887,412
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.26 29.64 14.54 56.22 41.47 27.12 12.10 129.67%
  QoQ % 42.58% 103.85% -74.14% 35.57% 52.91% 124.13% -
  Horiz. % 349.26% 244.96% 120.17% 464.63% 342.73% 224.13% 100.00%
EPS 1.81 1.36 0.72 2.56 1.96 1.33 0.66 95.57%
  QoQ % 33.09% 88.89% -71.88% 30.61% 47.37% 101.52% -
  Horiz. % 274.24% 206.06% 109.09% 387.88% 296.97% 201.52% 100.00%
DPS 0.00 0.44 0.00 1.32 0.44 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 0.1470 0.1467 0.1493 0.1418 0.1347 0.1333 0.1349 5.88%
  QoQ % 0.20% -1.74% 5.29% 5.27% 1.05% -1.19% -
  Horiz. % 108.97% 108.75% 110.67% 105.11% 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 0.43 0.58 1.12 0.26 0.34 0.56 1.32 -52.56%
  QoQ % -25.86% -48.21% 330.77% -23.53% -39.29% -57.58% -
  Horiz. % 32.58% 43.94% 84.85% 19.70% 25.76% 42.42% 100.00%
P/EPS 10.07 12.77 22.70 5.77 7.26 11.48 24.38 -44.45%
  QoQ % -21.14% -43.74% 293.41% -20.52% -36.76% -52.91% -
  Horiz. % 41.30% 52.38% 93.11% 23.67% 29.78% 47.09% 100.00%
EY 9.93 7.83 4.41 17.34 13.77 8.71 4.10 80.06%
  QoQ % 26.82% 77.55% -74.57% 25.93% 58.09% 112.44% -
  Horiz. % 242.20% 190.98% 107.56% 422.93% 335.85% 212.44% 100.00%
DY 0.00 2.54 0.00 8.91 3.09 2.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 188.35% 7.29% 0.00% -
  Horiz. % 0.00% 88.19% 0.00% 309.37% 107.29% 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 0.44 0.65 1.15 0.29 0.36 0.56 1.34 -52.31%
  QoQ % -32.31% -43.48% 296.55% -19.44% -35.71% -58.21% -
  Horiz. % 32.84% 48.51% 85.82% 21.64% 26.87% 41.79% 100.00%
P/EPS 10.32 14.29 23.31 6.34 7.63 11.48 24.83 -44.22%
  QoQ % -27.78% -38.70% 267.67% -16.91% -33.54% -53.77% -
  Horiz. % 41.56% 57.55% 93.88% 25.53% 30.73% 46.23% 100.00%
EY 9.69 7.00 4.29 15.77 13.10 8.71 4.03 79.19%
  QoQ % 38.43% 63.17% -72.80% 20.38% 50.40% 116.13% -
  Horiz. % 240.45% 173.70% 106.45% 391.32% 325.06% 216.13% 100.00%
DY 0.00 2.27 0.00 8.11 2.94 2.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 175.85% 2.08% 0.00% -
  Horiz. % 0.00% 78.82% 0.00% 281.60% 102.08% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers