Highlights

[LUXCHEM] QoQ Cumulative 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 -     -71.61%    YoY -     27.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 498,933 367,989 240,660 107,401 399,823 290,617 190,039 89.98%
  QoQ % 35.58% 52.91% 124.08% -73.14% 37.58% 52.92% -
  Horiz. % 262.54% 193.64% 126.64% 56.52% 210.39% 152.92% 100.00%
PBT 30,217 23,402 15,747 7,779 28,046 19,922 13,447 71.31%
  QoQ % 29.12% 48.61% 102.43% -72.26% 40.78% 48.15% -
  Horiz. % 224.71% 174.03% 117.10% 57.85% 208.57% 148.15% 100.00%
Tax -7,526 -6,039 -3,968 -1,964 -7,563 -5,099 -3,421 68.91%
  QoQ % -24.62% -52.19% -102.04% 74.03% -48.32% -49.05% -
  Horiz. % 219.99% 176.53% 115.99% 57.41% 221.08% 149.05% 100.00%
NP 22,691 17,363 11,779 5,815 20,483 14,823 10,026 72.12%
  QoQ % 30.69% 47.41% 102.56% -71.61% 38.18% 47.85% -
  Horiz. % 226.32% 173.18% 117.48% 58.00% 204.30% 147.85% 100.00%
NP to SH 22,708 17,363 11,779 5,815 20,483 14,823 10,026 72.21%
  QoQ % 30.78% 47.41% 102.56% -71.61% 38.18% 47.85% -
  Horiz. % 226.49% 173.18% 117.48% 58.00% 204.30% 147.85% 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 476,242 350,626 228,881 101,586 379,340 275,794 180,013 90.95%
  QoQ % 35.83% 53.19% 125.31% -73.22% 37.54% 53.21% -
  Horiz. % 264.56% 194.78% 127.15% 56.43% 210.73% 153.21% 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 3,898 3,900 - 10,397 3,900 3,901 107.23%
  QoQ % 199.38% -0.04% 0.00% 0.00% 166.55% -0.01% -
  Horiz. % 299.20% 99.94% 99.98% 0.00% 266.52% 99.99% 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 % 14.52 % 9.96 % 4.86 % 18.11 % 13.73 % 9.40 % 54.31%
  QoQ % 24.31% 45.78% 104.94% -73.16% 31.90% 46.06% -
  Horiz. % 192.02% 154.47% 105.96% 51.70% 192.66% 146.06% 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 384.70 283.15 185.11 82.56 307.63 223.51 146.14 90.31%
  QoQ % 35.86% 52.96% 124.21% -73.16% 37.64% 52.94% -
  Horiz. % 263.24% 193.75% 126.67% 56.49% 210.50% 152.94% 100.00%
EPS 17.45 13.36 9.06 4.47 15.76 11.40 7.71 72.13%
  QoQ % 30.61% 47.46% 102.68% -71.64% 38.25% 47.86% -
  Horiz. % 226.33% 173.28% 117.51% 57.98% 204.41% 147.86% 100.00%
DPS 9.00 3.00 3.00 0.00 8.00 3.00 3.00 107.59%
  QoQ % 200.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 0.00% 266.67% 100.00% 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 - 890,773
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.01 41.31 27.02 12.06 44.88 32.63 21.33 90.00%
  QoQ % 35.58% 52.89% 124.05% -73.13% 37.54% 52.98% -
  Horiz. % 262.59% 193.67% 126.68% 56.54% 210.41% 152.98% 100.00%
EPS 2.55 1.95 1.32 0.65 2.30 1.66 1.13 71.79%
  QoQ % 30.77% 47.73% 103.08% -71.74% 38.55% 46.90% -
  Horiz. % 225.66% 172.57% 116.81% 57.52% 203.54% 146.90% 100.00%
DPS 1.31 0.44 0.44 0.00 1.17 0.44 0.44 106.55%
  QoQ % 197.73% 0.00% 0.00% 0.00% 165.91% 0.00% -
  Horiz. % 297.73% 100.00% 100.00% 0.00% 265.91% 100.00% 100.00%
NAPS 0.1412 0.1342 0.1328 0.1344 0.1269 0.1212 0.1197 11.61%
  QoQ % 5.22% 1.05% -1.19% 5.91% 4.70% 1.25% -
  Horiz. % 117.96% 112.11% 110.94% 112.28% 106.02% 101.25% 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 0.34 0.56 1.32 0.34 0.47 0.73 -49.66%
  QoQ % -23.53% -39.29% -57.58% 288.24% -27.66% -35.62% -
  Horiz. % 35.62% 46.58% 76.71% 180.82% 46.58% 64.38% 100.00%
P/EPS 5.77 7.26 11.48 24.38 6.66 9.30 13.75 -43.86%
  QoQ % -20.52% -36.76% -52.91% 266.07% -28.39% -32.36% -
  Horiz. % 41.96% 52.80% 83.49% 177.31% 48.44% 67.64% 100.00%
EY 17.34 13.77 8.71 4.10 15.01 10.75 7.27 78.23%
  QoQ % 25.93% 58.09% 112.44% -72.68% 39.63% 47.87% -
  Horiz. % 238.51% 189.41% 119.81% 56.40% 206.46% 147.87% 100.00%
DY 8.91 3.09 2.88 0.00 7.62 2.83 2.83 114.36%
  QoQ % 188.35% 7.29% 0.00% 0.00% 169.26% 0.00% -
  Horiz. % 314.84% 109.19% 101.77% 0.00% 269.26% 100.00% 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 0.36 0.56 1.34 0.35 0.48 0.77 -47.76%
  QoQ % -19.44% -35.71% -58.21% 282.86% -27.08% -37.66% -
  Horiz. % 37.66% 46.75% 72.73% 174.03% 45.45% 62.34% 100.00%
P/EPS 6.34 7.63 11.48 24.83 6.92 9.47 14.66 -42.72%
  QoQ % -16.91% -33.54% -53.77% 258.82% -26.93% -35.40% -
  Horiz. % 43.25% 52.05% 78.31% 169.37% 47.20% 64.60% 100.00%
EY 15.77 13.10 8.71 4.03 14.46 10.56 6.82 74.60%
  QoQ % 20.38% 50.40% 116.13% -72.13% 36.93% 54.84% -
  Horiz. % 231.23% 192.08% 127.71% 59.09% 212.02% 154.84% 100.00%
DY 8.11 2.94 2.88 0.00 7.34 2.78 2.65 110.36%
  QoQ % 175.85% 2.08% 0.00% 0.00% 164.03% 4.91% -
  Horiz. % 306.04% 110.94% 108.68% 0.00% 276.98% 104.91% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers