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 - 894,412
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.16 14.86 14.98 14.90 11.10 8.73 9.89 9.61%
  YoY % 15.48% -0.80% 0.54% 34.23% 27.15% -11.73% -
  Horiz. % 173.51% 150.25% 151.47% 150.66% 112.23% 88.27% 100.00%
EPS 0.53 0.56 0.63 0.67 0.61 0.53 0.53 -
  YoY % -5.36% -11.11% -5.97% 9.84% 15.09% 0.00% -
  Horiz. % 100.00% 105.66% 118.87% 126.42% 115.09% 100.00% 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 0.1657 0.1555 0.1458 0.1322 0.1193 0.1062 0.0945 9.81%
  YoY % 6.56% 6.65% 10.29% 10.81% 12.34% 12.38% -
  Horiz. % 175.34% 164.55% 154.29% 139.89% 126.24% 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.
 


 

284  253  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers