Highlights

[LUXCHEM] YoY Annualized 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 -     -1.73%    YoY -     17.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 608,534 528,100 500,057 490,652 387,489 295,528 344,820 9.93%
  YoY % 15.23% 5.61% 1.92% 26.62% 31.12% -14.29% -
  Horiz. % 176.48% 153.15% 145.02% 142.29% 112.37% 85.71% 100.00%
PBT 27,952 24,405 28,564 31,202 26,562 24,789 26,786 0.71%
  YoY % 14.53% -14.56% -8.46% 17.47% 7.15% -7.46% -
  Horiz. % 104.35% 91.11% 106.64% 116.49% 99.16% 92.54% 100.00%
Tax -7,078 -6,294 -7,225 -8,052 -6,798 -6,296 -6,465 1.52%
  YoY % -12.45% 12.88% 10.27% -18.43% -7.98% 2.62% -
  Horiz. % 109.49% 97.36% 111.76% 124.54% 105.16% 97.38% 100.00%
NP 20,873 18,110 21,338 23,150 19,764 18,493 20,321 0.45%
  YoY % 15.25% -15.13% -7.83% 17.14% 6.87% -9.00% -
  Horiz. % 102.72% 89.12% 105.01% 113.92% 97.26% 91.00% 100.00%
NP to SH 20,898 18,364 21,409 23,150 19,764 18,493 20,321 0.47%
  YoY % 13.80% -14.22% -7.52% 17.14% 6.87% -9.00% -
  Horiz. % 102.84% 90.37% 105.35% 113.92% 97.26% 91.00% 100.00%
Tax Rate 25.32 % 25.79 % 25.30 % 25.81 % 25.59 % 25.40 % 24.14 % 0.80%
  YoY % -1.82% 1.94% -1.98% 0.86% 0.75% 5.22% -
  Horiz. % 104.89% 106.84% 104.81% 106.92% 106.01% 105.22% 100.00%
Total Cost 587,661 509,989 478,718 467,501 367,725 277,034 324,498 10.40%
  YoY % 15.23% 6.53% 2.40% 27.13% 32.74% -14.63% -
  Horiz. % 181.10% 157.16% 147.53% 144.07% 113.32% 85.37% 100.00%
Net Worth 149,461 139,160 130,438 119,565 107,921 97,492 89,729 8.87%
  YoY % 7.40% 6.69% 9.09% 10.79% 10.70% 8.65% -
  Horiz. % 166.57% 155.09% 145.37% 133.25% 120.27% 108.65% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,198 5,202 - 5,198 5,201 3,466 - -
  YoY % -0.07% 0.00% 0.00% -0.05% 50.04% 0.00% -
  Horiz. % 149.97% 150.08% 0.00% 149.97% 150.04% 100.00% -
Div Payout % 24.88 % 28.33 % - % 22.46 % 26.32 % 18.74 % - % -
  YoY % -12.18% 0.00% 0.00% -14.67% 40.45% 0.00% -
  Horiz. % 132.76% 151.17% 0.00% 119.85% 140.45% 100.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 149,461 139,160 130,438 119,565 107,921 97,492 89,729 8.87%
  YoY % 7.40% 6.69% 9.09% 10.79% 10.70% 8.65% -
  Horiz. % 166.57% 155.09% 145.37% 133.25% 120.27% 108.65% 100.00%
NOSH 129,966 130,056 130,438 129,962 130,026 129,990 130,042 -0.01%
  YoY % -0.07% -0.29% 0.37% -0.05% 0.03% -0.04% -
  Horiz. % 99.94% 100.01% 100.30% 99.94% 99.99% 99.96% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.43 % 3.43 % 4.27 % 4.72 % 5.10 % 6.26 % 5.89 % -8.61%
  YoY % 0.00% -19.67% -9.53% -7.45% -18.53% 6.28% -
  Horiz. % 58.23% 58.23% 72.50% 80.14% 86.59% 106.28% 100.00%
ROE 13.98 % 13.20 % 16.41 % 19.36 % 18.31 % 18.97 % 22.65 % -7.72%
  YoY % 5.91% -19.56% -15.24% 5.73% -3.48% -16.25% -
  Horiz. % 61.72% 58.28% 72.45% 85.47% 80.84% 83.75% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 468.22 406.05 383.37 377.53 298.01 227.35 265.16 9.94%
  YoY % 15.31% 5.92% 1.55% 26.68% 31.08% -14.26% -
  Horiz. % 176.58% 153.13% 144.58% 142.38% 112.39% 85.74% 100.00%
EPS 16.08 14.12 16.41 17.81 15.20 14.23 15.63 0.47%
  YoY % 13.88% -13.95% -7.86% 17.17% 6.82% -8.96% -
  Horiz. % 102.88% 90.34% 104.99% 113.95% 97.25% 91.04% 100.00%
DPS 4.00 4.00 0.00 4.00 4.00 2.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 49.81% 0.00% -
  Horiz. % 149.81% 149.81% 0.00% 149.81% 149.81% 100.00% -
NAPS 1.1500 1.0700 1.0000 0.9200 0.8300 0.7500 0.6900 8.88%
  YoY % 7.48% 7.00% 8.70% 10.84% 10.67% 8.70% -
  Horiz. % 166.67% 155.07% 144.93% 133.33% 120.29% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 67.93 58.95 55.82 54.77 43.26 32.99 38.49 9.93%
  YoY % 15.23% 5.61% 1.92% 26.61% 31.13% -14.29% -
  Horiz. % 176.49% 153.16% 145.02% 142.30% 112.39% 85.71% 100.00%
EPS 2.33 2.05 2.39 2.58 2.21 2.06 2.27 0.44%
  YoY % 13.66% -14.23% -7.36% 16.74% 7.28% -9.25% -
  Horiz. % 102.64% 90.31% 105.29% 113.66% 97.36% 90.75% 100.00%
DPS 0.58 0.58 0.00 0.58 0.58 0.39 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 48.72% 0.00% -
  Horiz. % 148.72% 148.72% 0.00% 148.72% 148.72% 100.00% -
NAPS 0.1668 0.1553 0.1456 0.1335 0.1205 0.1088 0.1002 8.86%
  YoY % 7.41% 6.66% 9.06% 10.79% 10.75% 8.58% -
  Horiz. % 166.47% 154.99% 145.31% 133.23% 120.26% 108.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.4400 1.2300 1.2400 0.9700 1.0600 0.8100 0.6700 -
P/RPS 0.31 0.30 0.32 0.26 0.36 0.36 0.25 3.65%
  YoY % 3.33% -6.25% 23.08% -27.78% 0.00% 44.00% -
  Horiz. % 124.00% 120.00% 128.00% 104.00% 144.00% 144.00% 100.00%
P/EPS 8.96 8.71 7.55 5.45 6.97 5.69 4.29 13.05%
  YoY % 2.87% 15.36% 38.53% -21.81% 22.50% 32.63% -
  Horiz. % 208.86% 203.03% 175.99% 127.04% 162.47% 132.63% 100.00%
EY 11.17 11.48 13.24 18.36 14.34 17.56 23.32 -11.54%
  YoY % -2.70% -13.29% -27.89% 28.03% -18.34% -24.70% -
  Horiz. % 47.90% 49.23% 56.78% 78.73% 61.49% 75.30% 100.00%
DY 2.78 3.25 0.00 4.12 3.77 3.29 0.00 -
  YoY % -14.46% 0.00% 0.00% 9.28% 14.59% 0.00% -
  Horiz. % 84.50% 98.78% 0.00% 125.23% 114.59% 100.00% -
P/NAPS 1.25 1.15 1.24 1.05 1.28 1.08 0.97 4.32%
  YoY % 8.70% -7.26% 18.10% -17.97% 18.52% 11.34% -
  Horiz. % 128.87% 118.56% 127.84% 108.25% 131.96% 111.34% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 03/11/14 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 03/11/08 -
Price 1.7900 1.3500 1.2700 1.0200 1.0800 1.1600 0.6900 -
P/RPS 0.38 0.33 0.33 0.27 0.36 0.51 0.26 6.53%
  YoY % 15.15% 0.00% 22.22% -25.00% -29.41% 96.15% -
  Horiz. % 146.15% 126.92% 126.92% 103.85% 138.46% 196.15% 100.00%
P/EPS 11.13 9.56 7.74 5.73 7.11 8.15 4.42 16.63%
  YoY % 16.42% 23.51% 35.08% -19.41% -12.76% 84.39% -
  Horiz. % 251.81% 216.29% 175.11% 129.64% 160.86% 184.39% 100.00%
EY 8.98 10.46 12.92 17.46 14.07 12.26 22.65 -14.28%
  YoY % -14.15% -19.04% -26.00% 24.09% 14.76% -45.87% -
  Horiz. % 39.65% 46.18% 57.04% 77.09% 62.12% 54.13% 100.00%
DY 2.23 2.96 0.00 3.92 3.70 2.30 0.00 -
  YoY % -24.66% 0.00% 0.00% 5.95% 60.87% 0.00% -
  Horiz. % 96.96% 128.70% 0.00% 170.43% 160.87% 100.00% -
P/NAPS 1.56 1.26 1.27 1.11 1.30 1.55 1.00 7.69%
  YoY % 23.81% -0.79% 14.41% -14.62% -16.13% 55.00% -
  Horiz. % 156.00% 126.00% 127.00% 111.00% 130.00% 155.00% 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.
 


 

116  222  479  1479 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 SAPNRG 0.285-0.005 
Partners & Brokers