Highlights

[LUXCHEM] YoY Cumulative Quarter 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 -     -71.61%    YoY -     27.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 143,464 140,859 129,067 107,401 90,721 60,227 0 -
  YoY % 1.85% 9.14% 20.17% 18.39% 50.63% 0.00% -
  Horiz. % 238.21% 233.88% 214.30% 178.33% 150.63% 100.00% -
PBT 6,665 6,053 8,508 7,779 6,068 5,849 0 -
  YoY % 10.11% -28.86% 9.37% 28.20% 3.74% 0.00% -
  Horiz. % 113.95% 103.49% 145.46% 133.00% 103.74% 100.00% -
Tax -1,626 -1,529 -2,153 -1,964 -1,507 -1,524 0 -
  YoY % -6.34% 28.98% -9.62% -30.33% 1.12% 0.00% -
  Horiz. % 106.69% 100.33% 141.27% 128.87% 98.88% 100.00% -
NP 5,039 4,524 6,355 5,815 4,561 4,325 0 -
  YoY % 11.38% -28.81% 9.29% 27.49% 5.46% 0.00% -
  Horiz. % 116.51% 104.60% 146.94% 134.45% 105.46% 100.00% -
NP to SH 4,958 4,510 6,353 5,815 4,561 4,325 0 -
  YoY % 9.93% -29.01% 9.25% 27.49% 5.46% 0.00% -
  Horiz. % 114.64% 104.28% 146.89% 134.45% 105.46% 100.00% -
Tax Rate 24.40 % 25.26 % 25.31 % 25.25 % 24.84 % 26.06 % - % -
  YoY % -3.40% -0.20% 0.24% 1.65% -4.68% 0.00% -
  Horiz. % 93.63% 96.93% 97.12% 96.89% 95.32% 100.00% -
Total Cost 138,425 136,335 122,712 101,586 86,160 55,902 0 -
  YoY % 1.53% 11.10% 20.80% 17.90% 54.13% 0.00% -
  Horiz. % 247.62% 243.88% 219.51% 181.72% 154.13% 100.00% -
Net Worth 149,650 140,368 132,516 119,682 107,852 97,409 - -
  YoY % 6.61% 5.93% 10.72% 10.97% 10.72% 0.00% -
  Horiz. % 153.63% 144.10% 136.04% 122.86% 110.72% 100.00% -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 149,650 140,368 132,516 119,682 107,852 97,409 - -
  YoY % 6.61% 5.93% 10.72% 10.97% 10.72% 0.00% -
  Horiz. % 153.63% 144.10% 136.04% 122.86% 110.72% 100.00% -
NOSH 130,131 129,971 129,918 130,089 129,943 129,879 - -
  YoY % 0.12% 0.04% -0.13% 0.11% 0.05% 0.00% -
  Horiz. % 100.19% 100.07% 100.03% 100.16% 100.05% 100.00% -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.51 % 3.21 % 4.92 % 5.41 % 5.03 % 7.18 % - % -
  YoY % 9.35% -34.76% -9.06% 7.55% -29.94% 0.00% -
  Horiz. % 48.89% 44.71% 68.52% 75.35% 70.06% 100.00% -
ROE 3.31 % 3.21 % 4.79 % 4.86 % 4.23 % 4.44 % - % -
  YoY % 3.12% -32.99% -1.44% 14.89% -4.73% 0.00% -
  Horiz. % 74.55% 72.30% 107.88% 109.46% 95.27% 100.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 110.25 108.38 99.34 82.56 69.82 46.37 - -
  YoY % 1.73% 9.10% 20.32% 18.25% 50.57% 0.00% -
  Horiz. % 237.76% 233.73% 214.23% 178.05% 150.57% 100.00% -
EPS 3.81 3.47 4.89 4.47 3.51 3.33 0.00 -
  YoY % 9.80% -29.04% 9.40% 27.35% 5.41% 0.00% -
  Horiz. % 114.41% 104.20% 146.85% 134.23% 105.41% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1500 1.0800 1.0200 0.9200 0.8300 0.7500 - -
  YoY % 6.48% 5.88% 10.87% 10.84% 10.67% 0.00% -
  Horiz. % 153.33% 144.00% 136.00% 122.67% 110.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 16.02 15.72 14.41 11.99 10.13 6.72 - -
  YoY % 1.91% 9.09% 20.18% 18.36% 50.74% 0.00% -
  Horiz. % 238.39% 233.93% 214.43% 178.42% 150.74% 100.00% -
EPS 0.55 0.50 0.71 0.65 0.51 0.48 0.00 -
  YoY % 10.00% -29.58% 9.23% 27.45% 6.25% 0.00% -
  Horiz. % 114.58% 104.17% 147.92% 135.42% 106.25% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1671 0.1567 0.1479 0.1336 0.1204 0.1087 - -
  YoY % 6.64% 5.95% 10.70% 10.96% 10.76% 0.00% -
  Horiz. % 153.73% 144.16% 136.06% 122.91% 110.76% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 - -
Price 1.4400 1.2800 1.1100 1.0900 1.1700 0.6000 0.0000 -
P/RPS 1.31 1.18 1.12 1.32 1.68 1.29 0.00 -
  YoY % 11.02% 5.36% -15.15% -21.43% 30.23% 0.00% -
  Horiz. % 101.55% 91.47% 86.82% 102.33% 130.23% 100.00% -
P/EPS 37.80 36.89 22.70 24.38 33.33 18.02 0.00 -
  YoY % 2.47% 62.51% -6.89% -26.85% 84.96% 0.00% -
  Horiz. % 209.77% 204.72% 125.97% 135.29% 184.96% 100.00% -
EY 2.65 2.71 4.41 4.10 3.00 5.55 0.00 -
  YoY % -2.21% -38.55% 7.56% 36.67% -45.95% 0.00% -
  Horiz. % 47.75% 48.83% 79.46% 73.87% 54.05% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.19 1.09 1.18 1.41 0.80 0.00 -
  YoY % 5.04% 9.17% -7.63% -16.31% 76.25% 0.00% -
  Horiz. % 156.25% 148.75% 136.25% 147.50% 176.25% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 02/05/14 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 - -
Price 1.4200 1.2700 1.1400 1.1100 1.1700 0.6200 0.0000 -
P/RPS 1.29 1.17 1.15 1.34 1.68 1.34 0.00 -
  YoY % 10.26% 1.74% -14.18% -20.24% 25.37% 0.00% -
  Horiz. % 96.27% 87.31% 85.82% 100.00% 125.37% 100.00% -
P/EPS 37.27 36.60 23.31 24.83 33.33 18.62 0.00 -
  YoY % 1.83% 57.01% -6.12% -25.50% 79.00% 0.00% -
  Horiz. % 200.16% 196.56% 125.19% 133.35% 179.00% 100.00% -
EY 2.68 2.73 4.29 4.03 3.00 5.37 0.00 -
  YoY % -1.83% -36.36% 6.45% 34.33% -44.13% 0.00% -
  Horiz. % 49.91% 50.84% 79.89% 75.05% 55.87% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 1.18 1.12 1.21 1.41 0.83 0.00 -
  YoY % 4.24% 5.36% -7.44% -14.18% 69.88% 0.00% -
  Horiz. % 148.19% 142.17% 134.94% 145.78% 169.88% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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!
PARTNERS & BROKERS