Highlights

[LUXCHEM] QoQ TTM 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 -     6.12%    YoY -     12.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 498,933 477,195 450,444 416,504 399,824 374,280 357,068 24.91%
  QoQ % 4.56% 5.94% 8.15% 4.17% 6.82% 4.82% -
  Horiz. % 139.73% 133.64% 126.15% 116.65% 111.97% 104.82% 100.00%
PBT 30,217 31,339 30,159 29,571 27,860 27,095 26,841 8.20%
  QoQ % -3.58% 3.91% 1.99% 6.14% 2.82% 0.95% -
  Horiz. % 112.58% 116.76% 112.36% 110.17% 103.80% 100.95% 100.00%
Tax -7,526 -8,322 -7,929 -7,839 -7,382 -7,008 -6,768 7.31%
  QoQ % 9.57% -4.96% -1.15% -6.19% -5.34% -3.55% -
  Horiz. % 111.20% 122.96% 117.15% 115.82% 109.07% 103.55% 100.00%
NP 22,691 23,017 22,230 21,732 20,478 20,087 20,073 8.49%
  QoQ % -1.42% 3.54% 2.29% 6.12% 1.95% 0.07% -
  Horiz. % 113.04% 114.67% 110.75% 108.26% 102.02% 100.07% 100.00%
NP to SH 22,708 23,017 22,230 21,732 20,478 20,087 20,073 8.55%
  QoQ % -1.34% 3.54% 2.29% 6.12% 1.95% 0.07% -
  Horiz. % 113.13% 114.67% 110.75% 108.26% 102.02% 100.07% 100.00%
Tax Rate 24.91 % 26.55 % 26.29 % 26.51 % 26.50 % 25.86 % 25.22 % -0.82%
  QoQ % -6.18% 0.99% -0.83% 0.04% 2.47% 2.54% -
  Horiz. % 98.77% 105.27% 104.24% 105.11% 105.08% 102.54% 100.00%
Total Cost 476,242 454,178 428,214 394,772 379,346 354,193 336,995 25.85%
  QoQ % 4.86% 6.06% 8.47% 4.07% 7.10% 5.10% -
  Horiz. % 141.32% 134.77% 127.07% 117.14% 112.57% 105.10% 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 11,723 10,403 10,403 10,410 10,410 10,444 10,444 7.99%
  QoQ % 12.69% 0.00% -0.06% 0.00% -0.33% 0.00% -
  Horiz. % 112.25% 99.61% 99.61% 99.67% 99.67% 100.00% 100.00%
Div Payout % 51.63 % 45.20 % 46.80 % 47.90 % 50.84 % 51.99 % 52.03 % -0.51%
  QoQ % 14.23% -3.42% -2.30% -5.78% -2.21% -0.08% -
  Horiz. % 99.23% 86.87% 89.95% 92.06% 97.71% 99.92% 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 4.55 % 4.82 % 4.94 % 5.22 % 5.12 % 5.37 % 5.62 % -13.10%
  QoQ % -5.60% -2.43% -5.36% 1.95% -4.66% -4.45% -
  Horiz. % 80.96% 85.77% 87.90% 92.88% 91.10% 95.55% 100.00%
ROE 17.95 % 19.27 % 18.80 % 18.16 % 18.09 % 18.62 % 18.81 % -3.06%
  QoQ % -6.85% 2.50% 3.52% 0.39% -2.85% -1.01% -
  Horiz. % 95.43% 102.45% 99.95% 96.54% 96.17% 98.99% 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 382.53 367.47 346.67 320.17 307.29 287.91 274.37 24.73%
  QoQ % 4.10% 6.00% 8.28% 4.19% 6.73% 4.93% -
  Horiz. % 139.42% 133.93% 126.35% 116.69% 112.00% 104.93% 100.00%
EPS 17.41 17.72 17.11 16.71 15.74 15.45 15.42 8.40%
  QoQ % -1.75% 3.57% 2.39% 6.16% 1.88% 0.19% -
  Horiz. % 112.91% 114.92% 110.96% 108.37% 102.08% 100.19% 100.00%
DPS 9.00 8.00 8.00 8.00 8.00 8.00 8.00 8.15%
  QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 100.00% 100.00% 100.00% 100.00% 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 - 895,808
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 55.70 53.27 50.28 46.49 44.63 41.78 39.86 24.91%
  QoQ % 4.56% 5.95% 8.15% 4.17% 6.82% 4.82% -
  Horiz. % 139.74% 133.64% 126.14% 116.63% 111.97% 104.82% 100.00%
EPS 2.53 2.57 2.48 2.43 2.29 2.24 2.24 8.43%
  QoQ % -1.56% 3.63% 2.06% 6.11% 2.23% 0.00% -
  Horiz. % 112.95% 114.73% 110.71% 108.48% 102.23% 100.00% 100.00%
DPS 1.31 1.16 1.16 1.16 1.16 1.17 1.17 7.80%
  QoQ % 12.93% 0.00% 0.00% 0.00% -0.85% 0.00% -
  Horiz. % 111.97% 99.15% 99.15% 99.15% 99.15% 100.00% 100.00%
NAPS 0.1412 0.1334 0.1320 0.1336 0.1264 0.1204 0.1191 11.98%
  QoQ % 5.85% 1.06% -1.20% 5.70% 4.98% 1.09% -
  Horiz. % 118.56% 112.01% 110.83% 112.17% 106.13% 101.09% 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 0.26 0.30 0.34 0.34 0.37 0.39 -23.63%
  QoQ % 0.00% -13.33% -11.76% 0.00% -8.11% -5.13% -
  Horiz. % 66.67% 66.67% 76.92% 87.18% 87.18% 94.87% 100.00%
P/EPS 5.80 5.47 6.08 6.52 6.67 6.86 6.87 -10.65%
  QoQ % 6.03% -10.03% -6.75% -2.25% -2.77% -0.15% -
  Horiz. % 84.43% 79.62% 88.50% 94.91% 97.09% 99.85% 100.00%
EY 17.24 18.27 16.45 15.33 14.99 14.58 14.55 11.94%
  QoQ % -5.64% 11.06% 7.31% 2.27% 2.81% 0.21% -
  Horiz. % 118.49% 125.57% 113.06% 105.36% 103.02% 100.21% 100.00%
DY 8.91 8.25 7.69 7.34 7.62 7.55 7.55 11.64%
  QoQ % 8.00% 7.28% 4.77% -3.67% 0.93% 0.00% -
  Horiz. % 118.01% 109.27% 101.85% 97.22% 100.93% 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 0.28 0.30 0.35 0.35 0.38 0.41 -20.56%
  QoQ % 3.57% -6.67% -14.29% 0.00% -7.89% -7.32% -
  Horiz. % 70.73% 68.29% 73.17% 85.37% 85.37% 92.68% 100.00%
P/EPS 6.38 5.75 6.08 6.64 6.93 6.99 7.33 -8.82%
  QoQ % 10.96% -5.43% -8.43% -4.18% -0.86% -4.64% -
  Horiz. % 87.04% 78.44% 82.95% 90.59% 94.54% 95.36% 100.00%
EY 15.68 17.38 16.45 15.05 14.44 14.31 13.65 9.66%
  QoQ % -9.78% 5.65% 9.30% 4.22% 0.91% 4.84% -
  Horiz. % 114.87% 127.33% 120.51% 110.26% 105.79% 104.84% 100.00%
DY 8.11 7.84 7.69 7.21 7.34 7.41 7.08 9.45%
  QoQ % 3.44% 1.95% 6.66% -1.77% -0.94% 4.66% -
  Horiz. % 114.55% 110.73% 108.62% 101.84% 103.67% 104.66% 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.
 


 

322  279  546  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers