Highlights

[LUXCHEM] YoY 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 -     -6.37%    YoY -     16.41%
Quarter Report


View:


Show?  YoY % Horiz. %

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 159,440 122,283 112,019 127,329 100,578 83,366 92,432 9.51%
  YoY % 30.39% 9.16% -12.02% 26.60% 20.65% -9.81% -
  Horiz. % 172.49% 132.30% 121.19% 137.75% 108.81% 90.19% 100.00%
PBT 7,976 5,697 5,329 7,655 6,475 6,221 7,722 0.54%
  YoY % 40.00% 6.91% -30.39% 18.22% 4.08% -19.44% -
  Horiz. % 103.29% 73.78% 69.01% 99.13% 83.85% 80.56% 100.00%
Tax -2,054 -1,592 -1,341 -2,071 -1,678 -1,438 -1,715 3.05%
  YoY % -29.02% -18.72% 35.25% -23.42% -16.69% 16.15% -
  Horiz. % 119.77% 92.83% 78.19% 120.76% 97.84% 83.85% 100.00%
NP 5,922 4,105 3,988 5,584 4,797 4,783 6,007 -0.24%
  YoY % 44.26% 2.93% -28.58% 16.41% 0.29% -20.38% -
  Horiz. % 98.58% 68.34% 66.39% 92.96% 79.86% 79.62% 100.00%
NP to SH 5,972 4,285 4,029 5,584 4,797 4,783 6,007 -0.10%
  YoY % 39.37% 6.35% -27.85% 16.41% 0.29% -20.38% -
  Horiz. % 99.42% 71.33% 67.07% 92.96% 79.86% 79.62% 100.00%
Tax Rate 25.75 % 27.94 % 25.16 % 27.05 % 25.92 % 23.12 % 22.21 % 2.49%
  YoY % -7.84% 11.05% -6.99% 4.36% 12.11% 4.10% -
  Horiz. % 115.94% 125.80% 113.28% 121.79% 116.70% 104.10% 100.00%
Total Cost 153,518 118,178 108,031 121,745 95,781 78,583 86,425 10.04%
  YoY % 29.90% 9.39% -11.26% 27.11% 21.89% -9.07% -
  Horiz. % 177.63% 136.74% 125.00% 140.87% 110.83% 90.93% 100.00%
Net Worth 149,625 138,937 131,237 119,471 107,899 97,479 89,714 8.89%
  YoY % 7.69% 5.87% 9.85% 10.72% 10.69% 8.65% -
  Horiz. % 166.78% 154.87% 146.28% 133.17% 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 - - - - - - - -
  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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 149,625 138,937 131,237 119,471 107,899 97,479 89,714 8.89%
  YoY % 7.69% 5.87% 9.85% 10.72% 10.69% 8.65% -
  Horiz. % 166.78% 154.87% 146.28% 133.17% 120.27% 108.65% 100.00%
NOSH 130,108 129,848 131,237 129,860 129,999 129,972 130,021 0.01%
  YoY % 0.20% -1.06% 1.06% -0.11% 0.02% -0.04% -
  Horiz. % 100.07% 99.87% 100.94% 99.88% 99.98% 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 3.71 % 3.36 % 3.56 % 4.39 % 4.77 % 5.74 % 6.50 % -8.92%
  YoY % 10.42% -5.62% -18.91% -7.97% -16.90% -11.69% -
  Horiz. % 57.08% 51.69% 54.77% 67.54% 73.38% 88.31% 100.00%
ROE 3.99 % 3.08 % 3.07 % 4.67 % 4.45 % 4.91 % 6.70 % -8.27%
  YoY % 29.55% 0.33% -34.26% 4.94% -9.37% -26.72% -
  Horiz. % 59.55% 45.97% 45.82% 69.70% 66.42% 73.28% 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 122.54 94.17 85.36 98.05 77.37 64.14 71.09 9.49%
  YoY % 30.13% 10.32% -12.94% 26.73% 20.63% -9.78% -
  Horiz. % 172.37% 132.47% 120.07% 137.92% 108.83% 90.22% 100.00%
EPS 4.59 3.30 3.07 4.30 3.69 3.68 4.62 -0.11%
  YoY % 39.09% 7.49% -28.60% 16.53% 0.27% -20.35% -
  Horiz. % 99.35% 71.43% 66.45% 93.07% 79.87% 79.65% 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 1.0700 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 - 895,808
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.80 13.65 12.50 14.21 11.23 9.31 10.32 9.51%
  YoY % 30.40% 9.20% -12.03% 26.54% 20.62% -9.79% -
  Horiz. % 172.48% 132.27% 121.12% 137.69% 108.82% 90.21% 100.00%
EPS 0.67 0.48 0.45 0.62 0.54 0.53 0.67 -
  YoY % 39.58% 6.67% -27.42% 14.81% 1.89% -20.90% -
  Horiz. % 100.00% 71.64% 67.16% 92.54% 80.60% 79.10% 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 0.1670 0.1551 0.1465 0.1334 0.1204 0.1088 0.1001 8.90%
  YoY % 7.67% 5.87% 9.82% 10.80% 10.66% 8.69% -
  Horiz. % 166.83% 154.95% 146.35% 133.27% 120.28% 108.69% 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 1.18 1.31 1.45 0.99 1.37 1.26 0.94 3.86%
  YoY % -9.92% -9.66% 46.46% -27.74% 8.73% 34.04% -
  Horiz. % 125.53% 139.36% 154.26% 105.32% 145.74% 134.04% 100.00%
P/EPS 31.37 37.27 40.39 22.56 28.73 22.01 14.50 13.72%
  YoY % -15.83% -7.72% 79.03% -21.48% 30.53% 51.79% -
  Horiz. % 216.34% 257.03% 278.55% 155.59% 198.14% 151.79% 100.00%
EY 3.19 2.68 2.48 4.43 3.48 4.54 6.90 -12.06%
  YoY % 19.03% 8.06% -44.02% 27.30% -23.35% -34.20% -
  Horiz. % 46.23% 38.84% 35.94% 64.20% 50.43% 65.80% 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 1.15 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 1.46 1.43 1.49 1.04 1.40 1.81 0.97 7.05%
  YoY % 2.10% -4.03% 43.27% -25.71% -22.65% 86.60% -
  Horiz. % 150.52% 147.42% 153.61% 107.22% 144.33% 186.60% 100.00%
P/EPS 39.00 40.91 41.37 23.72 29.27 31.52 14.94 17.33%
  YoY % -4.67% -1.11% 74.41% -18.96% -7.14% 110.98% -
  Horiz. % 261.04% 273.83% 276.91% 158.77% 195.92% 210.98% 100.00%
EY 2.56 2.44 2.42 4.22 3.42 3.17 6.70 -14.81%
  YoY % 4.92% 0.83% -42.65% 23.39% 7.89% -52.69% -
  Horiz. % 38.21% 36.42% 36.12% 62.99% 51.04% 47.31% 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 1.56 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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