Highlights

[LUXCHEM] YoY Cumulative 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 -     47.41%    YoY -     17.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 456,401 396,075 375,043 367,989 290,617 221,646 258,615 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 20,964 18,304 21,423 23,402 19,922 18,592 20,090 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 -5,309 -4,721 -5,419 -6,039 -5,099 -4,722 -4,849 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 15,655 13,583 16,004 17,363 14,823 13,870 15,241 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 15,674 13,773 16,057 17,363 14,823 13,870 15,241 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 440,746 382,492 359,039 350,626 275,794 207,776 243,374 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 3,899 3,901 - 3,898 3,900 2,599 - -
  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 10.49 % 9.90 % 12.31 % 14.52 % 13.73 % 14.23 % 16.99 % -7.72%
  YoY % 5.96% -19.58% -15.22% 5.75% -3.51% -16.24% -
  Horiz. % 61.74% 58.27% 72.45% 85.46% 80.81% 83.76% 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 351.17 304.54 287.52 283.15 223.51 170.51 198.87 9.94%
  YoY % 15.31% 5.92% 1.54% 26.68% 31.08% -14.26% -
  Horiz. % 176.58% 153.14% 144.58% 142.38% 112.39% 85.74% 100.00%
EPS 12.06 10.59 12.31 13.36 11.40 10.67 11.72 0.48%
  YoY % 13.88% -13.97% -7.86% 17.19% 6.84% -8.96% -
  Horiz. % 102.90% 90.36% 105.03% 113.99% 97.27% 91.04% 100.00%
DPS 3.00 3.00 0.00 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% 0.00% 150.00% 150.00% 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 - 887,412
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 51.43 44.63 42.26 41.47 32.75 24.98 29.14 9.93%
  YoY % 15.24% 5.61% 1.90% 26.63% 31.10% -14.28% -
  Horiz. % 176.49% 153.16% 145.02% 142.31% 112.39% 85.72% 100.00%
EPS 1.77 1.55 1.81 1.96 1.67 1.56 1.72 0.48%
  YoY % 14.19% -14.36% -7.65% 17.37% 7.05% -9.30% -
  Horiz. % 102.91% 90.12% 105.23% 113.95% 97.09% 90.70% 100.00%
DPS 0.44 0.44 0.00 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% 0.00% 151.72% 151.72% 100.00% -
NAPS 0.1684 0.1568 0.1470 0.1347 0.1216 0.1099 0.1011 8.87%
  YoY % 7.40% 6.67% 9.13% 10.77% 10.65% 8.70% -
  Horiz. % 166.57% 155.09% 145.40% 133.23% 120.28% 108.70% 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 0.41 0.40 0.43 0.34 0.47 0.48 0.34 3.17%
  YoY % 2.50% -6.98% 26.47% -27.66% -2.08% 41.18% -
  Horiz. % 120.59% 117.65% 126.47% 100.00% 138.24% 141.18% 100.00%
P/EPS 11.94 11.61 10.07 7.26 9.30 7.59 5.72 13.04%
  YoY % 2.84% 15.29% 38.71% -21.94% 22.53% 32.69% -
  Horiz. % 208.74% 202.97% 176.05% 126.92% 162.59% 132.69% 100.00%
EY 8.38 8.61 9.93 13.77 10.75 13.17 17.49 -11.54%
  YoY % -2.67% -13.29% -27.89% 28.09% -18.38% -24.70% -
  Horiz. % 47.91% 49.23% 56.78% 78.73% 61.46% 75.30% 100.00%
DY 2.08 2.44 0.00 3.09 2.83 2.47 0.00 -
  YoY % -14.75% 0.00% 0.00% 9.19% 14.57% 0.00% -
  Horiz. % 84.21% 98.79% 0.00% 125.10% 114.57% 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 0.51 0.44 0.44 0.36 0.48 0.68 0.35 6.47%
  YoY % 15.91% 0.00% 22.22% -25.00% -29.41% 94.29% -
  Horiz. % 145.71% 125.71% 125.71% 102.86% 137.14% 194.29% 100.00%
P/EPS 14.84 12.75 10.32 7.63 9.47 10.87 5.89 16.64%
  YoY % 16.39% 23.55% 35.26% -19.43% -12.88% 84.55% -
  Horiz. % 251.95% 216.47% 175.21% 129.54% 160.78% 184.55% 100.00%
EY 6.74 7.84 9.69 13.10 10.56 9.20 16.99 -14.27%
  YoY % -14.03% -19.09% -26.03% 24.05% 14.78% -45.85% -
  Horiz. % 39.67% 46.14% 57.03% 77.10% 62.15% 54.15% 100.00%
DY 1.68 2.22 0.00 2.94 2.78 1.72 0.00 -
  YoY % -24.32% 0.00% 0.00% 5.76% 61.63% 0.00% -
  Horiz. % 97.67% 129.07% 0.00% 170.93% 161.63% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers