Highlights

[LUXCHEM] QoQ 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 -     2.74%    YoY -     27.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 130,944 127,329 133,259 107,401 109,206 100,578 99,319 20.18%
  QoQ % 2.84% -4.45% 24.08% -1.65% 8.58% 1.27% -
  Horiz. % 131.84% 128.20% 134.17% 108.14% 109.95% 101.27% 100.00%
PBT 6,815 7,655 7,968 7,779 8,124 6,475 7,380 -5.16%
  QoQ % -10.97% -3.93% 2.43% -4.25% 25.47% -12.26% -
  Horiz. % 92.34% 103.73% 107.97% 105.41% 110.08% 87.74% 100.00%
Tax -1,487 -2,071 -2,004 -1,964 -2,464 -1,678 -1,914 -15.45%
  QoQ % 28.20% -3.34% -2.04% 20.29% -46.84% 12.33% -
  Horiz. % 77.69% 108.20% 104.70% 102.61% 128.74% 87.67% 100.00%
NP 5,328 5,584 5,964 5,815 5,660 4,797 5,466 -1.69%
  QoQ % -4.58% -6.37% 2.56% 2.74% 17.99% -12.24% -
  Horiz. % 97.48% 102.16% 109.11% 106.38% 103.55% 87.76% 100.00%
NP to SH 5,345 5,584 5,964 5,815 5,660 4,797 5,466 -1.48%
  QoQ % -4.28% -6.37% 2.56% 2.74% 17.99% -12.24% -
  Horiz. % 97.79% 102.16% 109.11% 106.38% 103.55% 87.76% 100.00%
Tax Rate 21.82 % 27.05 % 25.15 % 25.25 % 30.33 % 25.92 % 25.93 % -10.84%
  QoQ % -19.33% 7.55% -0.40% -16.75% 17.01% -0.04% -
  Horiz. % 84.15% 104.32% 96.99% 97.38% 116.97% 99.96% 100.00%
Total Cost 125,616 121,745 127,295 101,586 103,546 95,781 93,853 21.39%
  QoQ % 3.18% -4.36% 25.31% -1.89% 8.11% 2.05% -
  Horiz. % 133.84% 129.72% 135.63% 108.24% 110.33% 102.05% 100.00%
Net Worth 126,515 119,471 118,240 119,682 113,200 107,899 106,717 11.98%
  QoQ % 5.90% 1.04% -1.20% 5.73% 4.91% 1.11% -
  Horiz. % 118.55% 111.95% 110.80% 112.15% 106.07% 101.11% 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 7,825 - 3,898 - 6,505 - 3,904 58.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.44% 0.00% 99.84% 0.00% 166.63% 0.00% 100.00%
Div Payout % 146.41 % - % 65.36 % - % 114.94 % - % 71.43 % 61.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.97% 0.00% 91.50% 0.00% 160.91% 0.00% 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 126,515 119,471 118,240 119,682 113,200 107,899 106,717 11.98%
  QoQ % 5.90% 1.04% -1.20% 5.73% 4.91% 1.11% -
  Horiz. % 118.55% 111.95% 110.80% 112.15% 106.07% 101.11% 100.00%
NOSH 130,428 129,860 129,934 130,089 130,114 129,999 130,142 0.15%
  QoQ % 0.44% -0.06% -0.12% -0.02% 0.09% -0.11% -
  Horiz. % 100.22% 99.78% 99.84% 99.96% 99.98% 99.89% 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 4.07 % 4.39 % 4.48 % 5.41 % 5.18 % 4.77 % 5.50 % -18.14%
  QoQ % -7.29% -2.01% -17.19% 4.44% 8.60% -13.27% -
  Horiz. % 74.00% 79.82% 81.45% 98.36% 94.18% 86.73% 100.00%
ROE 4.22 % 4.67 % 5.04 % 4.86 % 5.00 % 4.45 % 5.12 % -12.06%
  QoQ % -9.64% -7.34% 3.70% -2.80% 12.36% -13.09% -
  Horiz. % 82.42% 91.21% 98.44% 94.92% 97.66% 86.91% 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 100.40 98.05 102.56 82.56 83.93 77.37 76.32 20.00%
  QoQ % 2.40% -4.40% 24.22% -1.63% 8.48% 1.38% -
  Horiz. % 131.55% 128.47% 134.38% 108.18% 109.97% 101.38% 100.00%
EPS 4.10 4.30 4.59 4.47 4.35 3.69 4.20 -1.59%
  QoQ % -4.65% -6.32% 2.68% 2.76% 17.89% -12.14% -
  Horiz. % 97.62% 102.38% 109.29% 106.43% 103.57% 87.86% 100.00%
DPS 6.00 0.00 3.00 0.00 5.00 0.00 3.00 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 166.67% 0.00% 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 - 875,517
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.96 14.54 15.22 12.27 12.47 11.49 11.34 20.22%
  QoQ % 2.89% -4.47% 24.04% -1.60% 8.53% 1.32% -
  Horiz. % 131.92% 128.22% 134.22% 108.20% 109.96% 101.32% 100.00%
EPS 0.61 0.64 0.68 0.66 0.65 0.55 0.62 -1.08%
  QoQ % -4.69% -5.88% 3.03% 1.54% 18.18% -11.29% -
  Horiz. % 98.39% 103.23% 109.68% 106.45% 104.84% 88.71% 100.00%
DPS 0.89 0.00 0.45 0.00 0.74 0.00 0.45 57.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.78% 0.00% 100.00% 0.00% 164.44% 0.00% 100.00%
NAPS 0.1445 0.1365 0.1351 0.1367 0.1293 0.1232 0.1219 11.97%
  QoQ % 5.86% 1.04% -1.17% 5.72% 4.95% 1.07% -
  Horiz. % 118.54% 111.98% 110.83% 112.14% 106.07% 101.07% 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 1.01 0.99 1.01 1.32 1.25 1.37 1.39 -19.13%
  QoQ % 2.02% -1.98% -23.48% 5.60% -8.76% -1.44% -
  Horiz. % 72.66% 71.22% 72.66% 94.96% 89.93% 98.56% 100.00%
P/EPS 24.65 22.56 22.66 24.38 24.14 28.73 25.24 -1.56%
  QoQ % 9.26% -0.44% -7.05% 0.99% -15.98% 13.83% -
  Horiz. % 97.66% 89.38% 89.78% 96.59% 95.64% 113.83% 100.00%
EY 4.06 4.43 4.41 4.10 4.14 3.48 3.96 1.67%
  QoQ % -8.35% 0.45% 7.56% -0.97% 18.97% -12.12% -
  Horiz. % 102.53% 111.87% 111.36% 103.54% 104.55% 87.88% 100.00%
DY 5.94 0.00 2.88 0.00 4.76 0.00 2.83 63.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 209.89% 0.00% 101.77% 0.00% 168.20% 0.00% 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 1.11 1.04 1.01 1.34 1.30 1.40 1.48 -17.41%
  QoQ % 6.73% 2.97% -24.63% 3.08% -7.14% -5.41% -
  Horiz. % 75.00% 70.27% 68.24% 90.54% 87.84% 94.59% 100.00%
P/EPS 27.09 23.72 22.66 24.83 25.06 29.27 26.90 0.47%
  QoQ % 14.21% 4.68% -8.74% -0.92% -14.38% 8.81% -
  Horiz. % 100.71% 88.18% 84.24% 92.30% 93.16% 108.81% 100.00%
EY 3.69 4.22 4.41 4.03 3.99 3.42 3.72 -0.54%
  QoQ % -12.56% -4.31% 9.43% 1.00% 16.67% -8.06% -
  Horiz. % 99.19% 113.44% 118.55% 108.33% 107.26% 91.94% 100.00%
DY 5.41 0.00 2.88 0.00 4.59 0.00 2.65 60.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.15% 0.00% 108.68% 0.00% 173.21% 0.00% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers