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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS