Highlights

[LUXCHEM] YoY TTM 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 -     3.54%    YoY -     14.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 585,263 517,949 505,987 477,195 374,280 294,646 180,882 21.61%
  YoY % 13.00% 2.36% 6.03% 27.50% 27.03% 62.89% -
  Horiz. % 323.56% 286.35% 279.73% 263.82% 206.92% 162.89% 100.00%
PBT 28,831 26,123 28,238 31,339 27,095 22,082 13,873 12.96%
  YoY % 10.37% -7.49% -9.90% 15.66% 22.70% 59.17% -
  Horiz. % 207.82% 188.30% 203.55% 225.90% 195.31% 159.17% 100.00%
Tax -7,366 -6,587 -6,906 -8,322 -7,008 -5,480 -3,159 15.15%
  YoY % -11.83% 4.62% 17.02% -18.75% -27.88% -73.47% -
  Horiz. % 233.18% 208.52% 218.61% 263.44% 221.84% 173.47% 100.00%
NP 21,465 19,536 21,332 23,017 20,087 16,602 10,714 12.27%
  YoY % 9.87% -8.42% -7.32% 14.59% 20.99% 54.96% -
  Horiz. % 200.35% 182.34% 199.10% 214.83% 187.48% 154.96% 100.00%
NP to SH 21,549 19,755 21,401 23,017 20,087 16,602 10,714 12.35%
  YoY % 9.08% -7.69% -7.02% 14.59% 20.99% 54.96% -
  Horiz. % 201.13% 184.38% 199.75% 214.83% 187.48% 154.96% 100.00%
Tax Rate 25.55 % 25.22 % 24.46 % 26.55 % 25.86 % 24.82 % 22.77 % 1.94%
  YoY % 1.31% 3.11% -7.87% 2.67% 4.19% 9.00% -
  Horiz. % 112.21% 110.76% 107.42% 116.60% 113.57% 109.00% 100.00%
Total Cost 563,798 498,413 484,655 454,178 354,193 278,044 170,168 22.09%
  YoY % 13.12% 2.84% 6.71% 28.23% 27.39% 63.39% -
  Horiz. % 331.32% 292.89% 284.81% 266.90% 208.14% 163.39% 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 10,396 11,101 11,738 10,403 10,444 9,117 0 -
  YoY % -6.35% -5.43% 12.83% -0.39% 14.55% 0.00% -
  Horiz. % 114.03% 121.77% 128.75% 114.11% 114.55% 100.00% -
Div Payout % 48.25 % 56.20 % 54.85 % 45.20 % 51.99 % 54.92 % - % -
  YoY % -14.15% 2.46% 21.35% -13.06% -5.34% 0.00% -
  Horiz. % 87.86% 102.33% 99.87% 82.30% 94.66% 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 149,625 138,937 131,237 119,471 107,899 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 3.67 % 3.77 % 4.22 % 4.82 % 5.37 % 5.63 % 5.92 % -7.66%
  YoY % -2.65% -10.66% -12.45% -10.24% -4.62% -4.90% -
  Horiz. % 61.99% 63.68% 71.28% 81.42% 90.71% 95.10% 100.00%
ROE 14.40 % 14.22 % 16.31 % 19.27 % 18.62 % 17.03 % 11.94 % 3.17%
  YoY % 1.27% -12.81% -15.36% 3.49% 9.34% 42.63% -
  Horiz. % 120.60% 119.10% 136.60% 161.39% 155.95% 142.63% 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 449.83 398.89 385.55 367.47 287.91 226.70 139.12 21.59%
  YoY % 12.77% 3.46% 4.92% 27.63% 27.00% 62.95% -
  Horiz. % 323.34% 286.72% 277.13% 264.14% 206.95% 162.95% 100.00%
EPS 16.56 15.21 16.31 17.72 15.45 12.77 8.24 12.33%
  YoY % 8.88% -6.74% -7.96% 14.69% 20.99% 54.98% -
  Horiz. % 200.97% 184.59% 197.94% 215.05% 187.50% 154.98% 100.00%
DPS 8.00 8.50 9.00 8.00 8.00 7.00 0.00 -
  YoY % -5.88% -5.56% 12.50% 0.00% 14.29% 0.00% -
  Horiz. % 114.29% 121.43% 128.57% 114.29% 114.29% 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 - 895,027
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.39 57.87 56.53 53.32 41.82 32.92 20.21 21.61%
  YoY % 12.99% 2.37% 6.02% 27.50% 27.04% 62.89% -
  Horiz. % 323.55% 286.34% 279.71% 263.83% 206.93% 162.89% 100.00%
EPS 2.41 2.21 2.39 2.57 2.24 1.85 1.20 12.32%
  YoY % 9.05% -7.53% -7.00% 14.73% 21.08% 54.17% -
  Horiz. % 200.83% 184.17% 199.17% 214.17% 186.67% 154.17% 100.00%
DPS 1.16 1.24 1.31 1.16 1.17 1.02 0.00 -
  YoY % -6.45% -5.34% 12.93% -0.85% 14.71% 0.00% -
  Horiz. % 113.73% 121.57% 128.43% 113.73% 114.71% 100.00% -
NAPS 0.1672 0.1552 0.1466 0.1335 0.1206 0.1089 0.1002 8.90%
  YoY % 7.73% 5.87% 9.81% 10.70% 10.74% 8.68% -
  Horiz. % 166.87% 154.89% 146.31% 133.23% 120.36% 108.68% 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 0.32 0.31 0.32 0.26 0.37 0.36 0.48 -6.53%
  YoY % 3.23% -3.12% 23.08% -29.73% 2.78% -25.00% -
  Horiz. % 66.67% 64.58% 66.67% 54.17% 77.08% 75.00% 100.00%
P/EPS 8.69 8.08 7.60 5.47 6.86 6.34 8.13 1.12%
  YoY % 7.55% 6.32% 38.94% -20.26% 8.20% -22.02% -
  Horiz. % 106.89% 99.38% 93.48% 67.28% 84.38% 77.98% 100.00%
EY 11.50 12.37 13.15 18.27 14.58 15.77 12.30 -1.11%
  YoY % -7.03% -5.93% -28.02% 25.31% -7.55% 28.21% -
  Horiz. % 93.50% 100.57% 106.91% 148.54% 118.54% 128.21% 100.00%
DY 5.56 6.91 7.26 8.25 7.55 8.64 0.00 -
  YoY % -19.54% -4.82% -12.00% 9.27% -12.62% 0.00% -
  Horiz. % 64.35% 79.98% 84.03% 95.49% 87.38% 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 - -
Price 1.7900 1.3500 1.2700 1.0200 1.0800 1.1600 0.0000 -
P/RPS 0.40 0.34 0.33 0.28 0.38 0.51 0.00 -
  YoY % 17.65% 3.03% 17.86% -26.32% -25.49% 0.00% -
  Horiz. % 78.43% 66.67% 64.71% 54.90% 74.51% 100.00% -
P/EPS 10.81 8.87 7.79 5.75 6.99 9.08 0.00 -
  YoY % 21.87% 13.86% 35.48% -17.74% -23.02% 0.00% -
  Horiz. % 119.05% 97.69% 85.79% 63.33% 76.98% 100.00% -
EY 9.25 11.27 12.84 17.38 14.31 11.01 0.00 -
  YoY % -17.92% -12.23% -26.12% 21.45% 29.97% 0.00% -
  Horiz. % 84.01% 102.36% 116.62% 157.86% 129.97% 100.00% -
DY 4.47 6.30 7.09 7.84 7.41 6.03 0.00 -
  YoY % -29.05% -11.14% -9.57% 5.80% 22.89% 0.00% -
  Horiz. % 74.13% 104.48% 117.58% 130.02% 122.89% 100.00% -
P/NAPS 1.56 1.26 1.27 1.11 1.30 1.55 0.00 -
  YoY % 23.81% -0.79% 14.41% -14.62% -16.13% 0.00% -
  Horiz. % 100.65% 81.29% 81.94% 71.61% 83.87% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers