Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     102.56%    YoY -     17.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 296,961 273,792 263,024 240,660 190,039 138,280 166,183 10.15%
  YoY % 8.46% 4.09% 9.29% 26.64% 37.43% -16.79% -
  Horiz. % 178.70% 164.75% 158.27% 144.82% 114.36% 83.21% 100.00%
PBT 12,990 12,607 16,094 15,747 13,447 12,371 12,368 0.82%
  YoY % 3.04% -21.67% 2.20% 17.10% 8.70% 0.02% -
  Horiz. % 105.03% 101.93% 130.13% 127.32% 108.72% 100.02% 100.00%
Tax -3,258 -3,129 -4,078 -3,968 -3,421 -3,284 -3,134 0.65%
  YoY % -4.12% 23.27% -2.77% -15.99% -4.17% -4.79% -
  Horiz. % 103.96% 99.84% 130.12% 126.61% 109.16% 104.79% 100.00%
NP 9,732 9,478 12,016 11,779 10,026 9,087 9,234 0.88%
  YoY % 2.68% -21.12% 2.01% 17.48% 10.33% -1.59% -
  Horiz. % 105.39% 102.64% 130.13% 127.56% 108.58% 98.41% 100.00%
NP to SH 9,703 9,489 12,027 11,779 10,026 9,087 9,234 0.83%
  YoY % 2.26% -21.10% 2.11% 17.48% 10.33% -1.59% -
  Horiz. % 105.08% 102.76% 130.25% 127.56% 108.58% 98.41% 100.00%
Tax Rate 25.08 % 24.82 % 25.34 % 25.20 % 25.44 % 26.55 % 25.34 % -0.17%
  YoY % 1.05% -2.05% 0.56% -0.94% -4.18% 4.78% -
  Horiz. % 98.97% 97.95% 100.00% 99.45% 100.39% 104.78% 100.00%
Total Cost 287,229 264,314 251,008 228,881 180,013 129,193 156,949 10.59%
  YoY % 8.67% 5.30% 9.67% 27.15% 39.34% -17.68% -
  Horiz. % 183.01% 168.41% 159.93% 145.83% 114.70% 82.32% 100.00%
Net Worth 148,276 139,085 130,162 118,310 106,631 94,900 84,536 9.81%
  YoY % 6.61% 6.86% 10.02% 10.95% 12.36% 12.26% -
  Horiz. % 175.40% 164.53% 153.97% 139.95% 126.14% 112.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 3,902 3,899 3,904 3,900 3,901 2,600 - -
  YoY % 0.06% -0.14% 0.12% -0.02% 50.04% 0.00% -
  Horiz. % 150.08% 149.98% 150.19% 150.01% 150.04% 100.00% -
Div Payout % 40.21 % 41.10 % 32.47 % 33.11 % 38.91 % 28.61 % - % -
  YoY % -2.17% 26.58% -1.93% -14.91% 36.00% 0.00% -
  Horiz. % 140.55% 143.66% 113.49% 115.73% 136.00% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 148,276 139,085 130,162 118,310 106,631 94,900 84,536 9.81%
  YoY % 6.61% 6.86% 10.02% 10.95% 12.36% 12.26% -
  Horiz. % 175.40% 164.53% 153.97% 139.95% 126.14% 112.26% 100.00%
NOSH 130,067 129,986 130,162 130,011 130,038 130,000 130,056 0.00%
  YoY % 0.06% -0.14% 0.12% -0.02% 0.03% -0.04% -
  Horiz. % 100.01% 99.95% 100.08% 99.97% 99.99% 99.96% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.28 % 3.46 % 4.57 % 4.89 % 5.28 % 6.57 % 5.56 % -8.42%
  YoY % -5.20% -24.29% -6.54% -7.39% -19.63% 18.17% -
  Horiz. % 58.99% 62.23% 82.19% 87.95% 94.96% 118.17% 100.00%
ROE 6.54 % 6.82 % 9.24 % 9.96 % 9.40 % 9.58 % 10.92 % -8.19%
  YoY % -4.11% -26.19% -7.23% 5.96% -1.88% -12.27% -
  Horiz. % 59.89% 62.45% 84.62% 91.21% 86.08% 87.73% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 228.31 210.63 202.07 185.11 146.14 106.37 127.78 10.15%
  YoY % 8.39% 4.24% 9.16% 26.67% 37.39% -16.76% -
  Horiz. % 178.67% 164.84% 158.14% 144.87% 114.37% 83.24% 100.00%
EPS 7.46 7.30 9.24 9.06 7.71 6.99 7.10 0.83%
  YoY % 2.19% -21.00% 1.99% 17.51% 10.30% -1.55% -
  Horiz. % 105.07% 102.82% 130.14% 127.61% 108.59% 98.45% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 100.00% -
NAPS 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 0.6500 9.81%
  YoY % 6.54% 7.00% 9.89% 10.98% 12.33% 12.31% -
  Horiz. % 175.38% 164.62% 153.85% 140.00% 126.15% 112.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.15 30.56 29.36 26.87 21.21 15.44 18.55 10.15%
  YoY % 8.48% 4.09% 9.27% 26.69% 37.37% -16.77% -
  Horiz. % 178.71% 164.74% 158.27% 144.85% 114.34% 83.23% 100.00%
EPS 1.08 1.06 1.34 1.31 1.12 1.01 1.03 0.79%
  YoY % 1.89% -20.90% 2.29% 16.96% 10.89% -1.94% -
  Horiz. % 104.85% 102.91% 130.10% 127.18% 108.74% 98.06% 100.00%
DPS 0.44 0.44 0.44 0.44 0.44 0.29 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 51.72% 0.00% -
  Horiz. % 151.72% 151.72% 151.72% 151.72% 151.72% 100.00% -
NAPS 0.1655 0.1553 0.1453 0.1321 0.1190 0.1059 0.0944 9.80%
  YoY % 6.57% 6.88% 9.99% 11.01% 12.37% 12.18% -
  Horiz. % 175.32% 164.51% 153.92% 139.94% 126.06% 112.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 0.7600 -
P/RPS 0.63 0.58 0.58 0.56 0.73 0.65 0.59 1.10%
  YoY % 8.62% 0.00% 3.57% -23.29% 12.31% 10.17% -
  Horiz. % 106.78% 98.31% 98.31% 94.92% 123.73% 110.17% 100.00%
P/EPS 19.17 16.85 12.77 11.48 13.75 9.87 10.70 10.20%
  YoY % 13.77% 31.95% 11.24% -16.51% 39.31% -7.76% -
  Horiz. % 179.16% 157.48% 119.35% 107.29% 128.50% 92.24% 100.00%
EY 5.22 5.93 7.83 8.71 7.27 10.13 9.34 -9.24%
  YoY % -11.97% -24.27% -10.10% 19.81% -28.23% 8.46% -
  Horiz. % 55.89% 63.49% 83.83% 93.25% 77.84% 108.46% 100.00%
DY 2.10 2.44 2.54 2.88 2.83 2.90 0.00 -
  YoY % -13.93% -3.94% -11.81% 1.77% -2.41% 0.00% -
  Horiz. % 72.41% 84.14% 87.59% 99.31% 97.59% 100.00% -
P/NAPS 1.25 1.15 1.18 1.14 1.29 0.95 1.17 1.11%
  YoY % 8.70% -2.54% 3.51% -11.63% 35.79% -18.80% -
  Horiz. % 106.84% 98.29% 100.85% 97.44% 110.26% 81.20% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 -
Price 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 0.7800 -
P/RPS 0.65 0.60 0.65 0.56 0.77 0.66 0.61 1.06%
  YoY % 8.33% -7.69% 16.07% -27.27% 16.67% 8.20% -
  Horiz. % 106.56% 98.36% 106.56% 91.80% 126.23% 108.20% 100.00%
P/EPS 19.97 17.40 14.29 11.48 14.66 10.01 10.99 10.46%
  YoY % 14.77% 21.76% 24.48% -21.69% 46.45% -8.92% -
  Horiz. % 181.71% 158.33% 130.03% 104.46% 133.39% 91.08% 100.00%
EY 5.01 5.75 7.00 8.71 6.82 9.99 9.10 -9.46%
  YoY % -12.87% -17.86% -19.63% 27.71% -31.73% 9.78% -
  Horiz. % 55.05% 63.19% 76.92% 95.71% 74.95% 109.78% 100.00%
DY 2.01 2.36 2.27 2.88 2.65 2.86 0.00 -
  YoY % -14.83% 3.96% -21.18% 8.68% -7.34% 0.00% -
  Horiz. % 70.28% 82.52% 79.37% 100.70% 92.66% 100.00% -
P/NAPS 1.31 1.19 1.32 1.14 1.38 0.96 1.20 1.47%
  YoY % 10.08% -9.85% 15.79% -17.39% 43.75% -20.00% -
  Horiz. % 109.17% 99.17% 110.00% 95.00% 115.00% 80.00% 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.
 


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
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers