Highlights

[LUXCHEM] YoY 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 -     2.56%    YoY -     9.11%
Quarter Report


View:


Show?  YoY % Horiz. %

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 153,497 132,932 133,957 133,259 99,319 78,053 88,450 9.62%
  YoY % 15.47% -0.77% 0.52% 34.17% 27.25% -11.75% -
  Horiz. % 173.54% 150.29% 151.45% 150.66% 112.29% 88.25% 100.00%
PBT 6,324 6,554 7,586 7,968 7,380 6,522 6,151 0.46%
  YoY % -3.51% -13.60% -4.79% 7.97% 13.16% 6.03% -
  Horiz. % 102.81% 106.55% 123.33% 129.54% 119.98% 106.03% 100.00%
Tax -1,631 -1,600 -1,925 -2,004 -1,914 -1,760 -1,444 2.05%
  YoY % -1.94% 16.88% 3.94% -4.70% -8.75% -21.88% -
  Horiz. % 112.95% 110.80% 133.31% 138.78% 132.55% 121.88% 100.00%
NP 4,693 4,954 5,661 5,964 5,466 4,762 4,707 -0.05%
  YoY % -5.27% -12.49% -5.08% 9.11% 14.78% 1.17% -
  Horiz. % 99.70% 105.25% 120.27% 126.70% 116.12% 101.17% 100.00%
NP to SH 4,745 4,979 5,674 5,964 5,466 4,762 4,707 0.13%
  YoY % -4.70% -12.25% -4.86% 9.11% 14.78% 1.17% -
  Horiz. % 100.81% 105.78% 120.54% 126.70% 116.12% 101.17% 100.00%
Tax Rate 25.79 % 24.41 % 25.38 % 25.15 % 25.93 % 26.99 % 23.48 % 1.58%
  YoY % 5.65% -3.82% 0.91% -3.01% -3.93% 14.95% -
  Horiz. % 109.84% 103.96% 108.09% 107.11% 110.43% 114.95% 100.00%
Total Cost 148,804 127,978 128,296 127,295 93,853 73,291 83,743 10.05%
  YoY % 16.27% -0.25% 0.79% 35.63% 28.06% -12.48% -
  Horiz. % 177.69% 152.82% 153.20% 152.01% 112.07% 87.52% 100.00%
Net Worth 148,199 139,100 130,436 118,240 106,717 94,979 84,517 9.81%
  YoY % 6.54% 6.64% 10.31% 10.80% 12.36% 12.38% -
  Horiz. % 175.35% 164.58% 154.33% 139.90% 126.27% 112.38% 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 3,899 3,900 3,913 3,898 3,904 2,602 - -
  YoY % -0.00% -0.33% 0.39% -0.16% 50.04% 0.00% -
  Horiz. % 149.87% 149.87% 150.38% 149.80% 150.04% 100.00% -
Div Payout % 82.19 % 78.33 % 68.97 % 65.36 % 71.43 % 54.64 % - % -
  YoY % 4.93% 13.57% 5.52% -8.50% 30.73% 0.00% -
  Horiz. % 150.42% 143.36% 126.23% 119.62% 130.73% 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 148,199 139,100 130,436 118,240 106,717 94,979 84,517 9.81%
  YoY % 6.54% 6.64% 10.31% 10.80% 12.36% 12.38% -
  Horiz. % 175.35% 164.58% 154.33% 139.90% 126.27% 112.38% 100.00%
NOSH 129,999 130,000 130,436 129,934 130,142 130,109 130,027 -0.00%
  YoY % -0.00% -0.33% 0.39% -0.16% 0.03% 0.06% -
  Horiz. % 99.98% 99.98% 100.31% 99.93% 100.09% 100.06% 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 3.06 % 3.73 % 4.23 % 4.48 % 5.50 % 6.10 % 5.32 % -8.80%
  YoY % -17.96% -11.82% -5.58% -18.55% -9.84% 14.66% -
  Horiz. % 57.52% 70.11% 79.51% 84.21% 103.38% 114.66% 100.00%
ROE 3.20 % 3.58 % 4.35 % 5.04 % 5.12 % 5.01 % 5.57 % -8.82%
  YoY % -10.61% -17.70% -13.69% -1.56% 2.20% -10.05% -
  Horiz. % 57.45% 64.27% 78.10% 90.48% 91.92% 89.95% 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 118.07 102.26 102.70 102.56 76.32 59.99 68.02 9.62%
  YoY % 15.46% -0.43% 0.14% 34.38% 27.22% -11.81% -
  Horiz. % 173.58% 150.34% 150.99% 150.78% 112.20% 88.19% 100.00%
EPS 3.65 3.83 4.35 4.59 4.20 3.66 3.62 0.14%
  YoY % -4.70% -11.95% -5.23% 9.29% 14.75% 1.10% -
  Horiz. % 100.83% 105.80% 120.17% 126.80% 116.02% 101.10% 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 - 996,974
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.40 13.33 13.44 13.37 9.96 7.83 8.87 9.63%
  YoY % 15.53% -0.82% 0.52% 34.24% 27.20% -11.72% -
  Horiz. % 173.62% 150.28% 151.52% 150.73% 112.29% 88.28% 100.00%
EPS 0.48 0.50 0.57 0.60 0.55 0.48 0.47 0.35%
  YoY % -4.00% -12.28% -5.00% 9.09% 14.58% 2.13% -
  Horiz. % 102.13% 106.38% 121.28% 127.66% 117.02% 102.13% 100.00%
DPS 0.39 0.39 0.39 0.39 0.39 0.26 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 0.1486 0.1395 0.1308 0.1186 0.1070 0.0953 0.0848 9.80%
  YoY % 6.52% 6.65% 10.29% 10.84% 12.28% 12.38% -
  Horiz. % 175.24% 164.50% 154.25% 139.86% 126.18% 112.38% 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 1.21 1.20 1.15 1.01 1.39 1.15 1.12 1.30%
  YoY % 0.83% 4.35% 13.86% -27.34% 20.87% 2.68% -
  Horiz. % 108.04% 107.14% 102.68% 90.18% 124.11% 102.68% 100.00%
P/EPS 39.18 32.11 27.13 22.66 25.24 18.85 20.99 10.96%
  YoY % 22.02% 18.36% 19.73% -10.22% 33.90% -10.20% -
  Horiz. % 186.66% 152.98% 129.25% 107.96% 120.25% 89.80% 100.00%
EY 2.55 3.11 3.69 4.41 3.96 5.30 4.76 -9.88%
  YoY % -18.01% -15.72% -16.33% 11.36% -25.28% 11.34% -
  Horiz. % 53.57% 65.34% 77.52% 92.65% 83.19% 111.34% 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 1.26 1.24 1.29 1.01 1.48 1.17 1.15 1.53%
  YoY % 1.61% -3.88% 27.72% -31.76% 26.50% 1.74% -
  Horiz. % 109.57% 107.83% 112.17% 87.83% 128.70% 101.74% 100.00%
P/EPS 40.82 33.16 30.34 22.66 26.90 19.13 21.55 11.23%
  YoY % 23.10% 9.29% 33.89% -15.76% 40.62% -11.23% -
  Horiz. % 189.42% 153.87% 140.79% 105.15% 124.83% 88.77% 100.00%
EY 2.45 3.02 3.30 4.41 3.72 5.23 4.64 -10.09%
  YoY % -18.87% -8.48% -25.17% 18.55% -28.87% 12.72% -
  Horiz. % 52.80% 65.09% 71.12% 95.04% 80.17% 112.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS