Highlights

[LUXCHEM] QoQ 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 -     -6.37%    YoY -     16.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 133,957 129,067 130,944 127,329 133,259 107,401 109,206 14.60%
  QoQ % 3.79% -1.43% 2.84% -4.45% 24.08% -1.65% -
  Horiz. % 122.66% 118.19% 119.91% 116.60% 122.03% 98.35% 100.00%
PBT 7,586 8,508 6,815 7,655 7,968 7,779 8,124 -4.47%
  QoQ % -10.84% 24.84% -10.97% -3.93% 2.43% -4.25% -
  Horiz. % 93.38% 104.73% 83.89% 94.23% 98.08% 95.75% 100.00%
Tax -1,925 -2,153 -1,487 -2,071 -2,004 -1,964 -2,464 -15.19%
  QoQ % 10.59% -44.79% 28.20% -3.34% -2.04% 20.29% -
  Horiz. % 78.12% 87.38% 60.35% 84.05% 81.33% 79.71% 100.00%
NP 5,661 6,355 5,328 5,584 5,964 5,815 5,660 0.01%
  QoQ % -10.92% 19.28% -4.58% -6.37% 2.56% 2.74% -
  Horiz. % 100.02% 112.28% 94.13% 98.66% 105.37% 102.74% 100.00%
NP to SH 5,674 6,353 5,345 5,584 5,964 5,815 5,660 0.16%
  QoQ % -10.69% 18.86% -4.28% -6.37% 2.56% 2.74% -
  Horiz. % 100.25% 112.24% 94.43% 98.66% 105.37% 102.74% 100.00%
Tax Rate 25.38 % 25.31 % 21.82 % 27.05 % 25.15 % 25.25 % 30.33 % -11.21%
  QoQ % 0.28% 15.99% -19.33% 7.55% -0.40% -16.75% -
  Horiz. % 83.68% 83.45% 71.94% 89.19% 82.92% 83.25% 100.00%
Total Cost 128,296 122,712 125,616 121,745 127,295 101,586 103,546 15.37%
  QoQ % 4.55% -2.31% 3.18% -4.36% 25.31% -1.89% -
  Horiz. % 123.90% 118.51% 121.31% 117.58% 122.94% 98.11% 100.00%
Net Worth 130,436 132,516 126,515 119,471 118,240 119,682 113,200 9.92%
  QoQ % -1.57% 4.74% 5.90% 1.04% -1.20% 5.73% -
  Horiz. % 115.23% 117.06% 111.76% 105.54% 104.45% 105.73% 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 3,913 - 7,825 - 3,898 - 6,505 -28.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.15% 0.00% 120.29% 0.00% 59.92% 0.00% 100.00%
Div Payout % 68.97 % - % 146.41 % - % 65.36 % - % 114.94 % -28.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.01% 0.00% 127.38% 0.00% 56.86% 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 130,436 132,516 126,515 119,471 118,240 119,682 113,200 9.92%
  QoQ % -1.57% 4.74% 5.90% 1.04% -1.20% 5.73% -
  Horiz. % 115.23% 117.06% 111.76% 105.54% 104.45% 105.73% 100.00%
NOSH 130,436 129,918 130,428 129,860 129,934 130,089 130,114 0.16%
  QoQ % 0.40% -0.39% 0.44% -0.06% -0.12% -0.02% -
  Horiz. % 100.25% 99.85% 100.24% 99.80% 99.86% 99.98% 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 4.23 % 4.92 % 4.07 % 4.39 % 4.48 % 5.41 % 5.18 % -12.65%
  QoQ % -14.02% 20.88% -7.29% -2.01% -17.19% 4.44% -
  Horiz. % 81.66% 94.98% 78.57% 84.75% 86.49% 104.44% 100.00%
ROE 4.35 % 4.79 % 4.22 % 4.67 % 5.04 % 4.86 % 5.00 % -8.87%
  QoQ % -9.19% 13.51% -9.64% -7.34% 3.70% -2.80% -
  Horiz. % 87.00% 95.80% 84.40% 93.40% 100.80% 97.20% 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 102.70 99.34 100.40 98.05 102.56 82.56 83.93 14.42%
  QoQ % 3.38% -1.06% 2.40% -4.40% 24.22% -1.63% -
  Horiz. % 122.36% 118.36% 119.62% 116.82% 122.20% 98.37% 100.00%
EPS 4.35 4.89 4.10 4.30 4.59 4.47 4.35 -
  QoQ % -11.04% 19.27% -4.65% -6.32% 2.68% 2.76% -
  Horiz. % 100.00% 112.41% 94.25% 98.85% 105.52% 102.76% 100.00%
DPS 3.00 0.00 6.00 0.00 3.00 0.00 5.00 -28.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 120.00% 0.00% 60.00% 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 - 875,517
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.30 14.74 14.96 14.54 15.22 12.27 12.47 14.62%
  QoQ % 3.80% -1.47% 2.89% -4.47% 24.04% -1.60% -
  Horiz. % 122.69% 118.20% 119.97% 116.60% 122.05% 98.40% 100.00%
EPS 0.65 0.73 0.61 0.64 0.68 0.66 0.65 -
  QoQ % -10.96% 19.67% -4.69% -5.88% 3.03% 1.54% -
  Horiz. % 100.00% 112.31% 93.85% 98.46% 104.62% 101.54% 100.00%
DPS 0.45 0.00 0.89 0.00 0.45 0.00 0.74 -28.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.81% 0.00% 120.27% 0.00% 60.81% 0.00% 100.00%
NAPS 0.1490 0.1514 0.1445 0.1365 0.1351 0.1367 0.1293 9.92%
  QoQ % -1.59% 4.78% 5.86% 1.04% -1.17% 5.72% -
  Horiz. % 115.24% 117.09% 111.76% 105.57% 104.49% 105.72% 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 1.15 1.12 1.01 0.99 1.01 1.32 1.25 -5.41%
  QoQ % 2.68% 10.89% 2.02% -1.98% -23.48% 5.60% -
  Horiz. % 92.00% 89.60% 80.80% 79.20% 80.80% 105.60% 100.00%
P/EPS 27.13 22.70 24.65 22.56 22.66 24.38 24.14 8.10%
  QoQ % 19.52% -7.91% 9.26% -0.44% -7.05% 0.99% -
  Horiz. % 112.39% 94.03% 102.11% 93.45% 93.87% 100.99% 100.00%
EY 3.69 4.41 4.06 4.43 4.41 4.10 4.14 -7.39%
  QoQ % -16.33% 8.62% -8.35% 0.45% 7.56% -0.97% -
  Horiz. % 89.13% 106.52% 98.07% 107.00% 106.52% 99.03% 100.00%
DY 2.54 0.00 5.94 0.00 2.88 0.00 4.76 -34.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.36% 0.00% 124.79% 0.00% 60.50% 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 1.29 1.15 1.11 1.04 1.01 1.34 1.30 -0.51%
  QoQ % 12.17% 3.60% 6.73% 2.97% -24.63% 3.08% -
  Horiz. % 99.23% 88.46% 85.38% 80.00% 77.69% 103.08% 100.00%
P/EPS 30.34 23.31 27.09 23.72 22.66 24.83 25.06 13.61%
  QoQ % 30.16% -13.95% 14.21% 4.68% -8.74% -0.92% -
  Horiz. % 121.07% 93.02% 108.10% 94.65% 90.42% 99.08% 100.00%
EY 3.30 4.29 3.69 4.22 4.41 4.03 3.99 -11.90%
  QoQ % -23.08% 16.26% -12.56% -4.31% 9.43% 1.00% -
  Horiz. % 82.71% 107.52% 92.48% 105.76% 110.53% 101.00% 100.00%
DY 2.27 0.00 5.41 0.00 2.88 0.00 4.59 -37.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.46% 0.00% 117.86% 0.00% 62.75% 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.
 


 

315  328  539  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.89-0.08 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.06-0.005 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers