[LUXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

28-Oct-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 47.41%

YoY- 17.14%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	263,024	129,067	498,933	367,989	240,660	107,401	399,823	-24.37%
YoY %	103.79%	-74.13%	35.58%	52.91%	124.08%	-73.14%	-	-
Horiz. %	65.79%	32.28%	124.79%	92.04%	60.19%	26.86%	100.00%	-
PBT	16,094	8,508	30,217	23,402	15,747	7,779	28,046	-30.96%
YoY %	89.16%	-71.84%	29.12%	48.61%	102.43%	-72.26%	-	-
Horiz. %	57.38%	30.34%	107.74%	83.44%	56.15%	27.74%	100.00%	-
Tax	-4,078	-2,153	-7,526	-6,039	-3,968	-1,964	-7,563	-33.77%
YoY %	-89.41%	71.39%	-24.62%	-52.19%	-102.04%	74.03%	-	-
Horiz. %	53.92%	28.47%	99.51%	79.85%	52.47%	25.97%	100.00%	-
NP	12,016	6,355	22,691	17,363	11,779	5,815	20,483	-29.94%
YoY %	89.08%	-71.99%	30.69%	47.41%	102.56%	-71.61%	-	-
Horiz. %	58.66%	31.03%	110.78%	84.77%	57.51%	28.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,027	6,353	22,708	17,363	11,779	5,815	20,483	-29.90%
YoY %	89.31%	-72.02%	30.78%	47.41%	102.56%	-71.61%	-	-
Horiz. %	58.72%	31.02%	110.86%	84.77%	57.51%	28.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	25.31%	24.91%	25.81%	25.20%	25.25%	26.97%	-
YoY %	0.12%	1.61%	-3.49%	2.42%	-0.20%	-6.38%	-	-
Horiz. %	93.96%	93.85%	92.36%	95.70%	93.44%	93.62%	100.00%	-
Total Cost	251,008	122,712	476,242	350,626	228,881	101,586	379,340	-24.08%
YoY %	104.55%	-74.23%	35.83%	53.19%	125.31%	-73.22%	-	-
Horiz. %	66.17%	32.35%	125.54%	92.43%	60.34%	26.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,162	132,516	125,803	119,565	118,310	119,682	113,072	9.84%
YoY %	-1.78%	5.34%	5.22%	1.06%	-1.15%	5.85%	-	-
Horiz. %	115.11%	117.20%	111.26%	105.74%	104.63%	105.85%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	3,904	-	11,672	3,898	3,900	-	10,397	-47.98%
YoY %	0.00%	-	199.44%	-0.05%	0.00%	-	-	-
Horiz. %	37.55%	-	112.26%	37.49%	37.51%	-	100.00%	-
Div Payout %	32.47%	-	51.40%	22.46%	33.11%	-	50.76%	-
YoY %	0.00%	-	128.85%	-32.17%	0.00%	-	-	-
Horiz. %	63.97%	-	101.26%	44.25%	65.23%	-	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	130,162	132,516	125,803	119,565	118,310	119,682	113,072	9.84%
YoY %	-1.78%	5.34%	5.22%	1.06%	-1.15%	5.85%	-	-
Horiz. %	115.11%	117.20%	111.26%	105.74%	104.63%	105.85%	100.00%	-
NOSH	130,162	129,918	129,694	129,962	130,011	130,089	129,968	0.09%
YoY %	0.19%	0.17%	-0.21%	-0.04%	-0.06%	0.09%	-	-
Horiz. %	100.15%	99.96%	99.79%	100.00%	100.03%	100.09%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	4.57%	4.92%	4.55%	4.72%	4.89%	5.41%	5.12%	-
YoY %	-7.11%	8.13%	-3.60%	-3.48%	-9.61%	5.66%	-	-
Horiz. %	89.26%	96.09%	88.87%	92.19%	95.51%	105.66%	100.00%	-
ROE	9.24%	4.79%	18.05%	14.52%	9.96%	4.86%	18.11%	-
YoY %	92.90%	-73.46%	24.31%	45.78%	104.94%	-73.16%	-	-
Horiz. %	51.02%	26.45%	99.67%	80.18%	55.00%	26.84%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	202.07	99.34	384.70	283.15	185.11	82.56	307.63	-24.45%
YoY %	103.41%	-74.18%	35.86%	52.96%	124.21%	-73.16%	-	-
Horiz. %	65.69%	32.29%	125.05%	92.04%	60.17%	26.84%	100.00%	-
EPS	9.24	4.89	17.45	13.36	9.06	4.47	15.76	-29.97%
YoY %	88.96%	-71.98%	30.61%	47.46%	102.68%	-71.64%	-	-
Horiz. %	58.63%	31.03%	110.72%	84.77%	57.49%	28.36%	100.00%	-
DPS	3.00	0.00	9.00	3.00	3.00	0.00	8.00	-48.02%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	0.00%	112.50%	37.50%	37.50%	0.00%	100.00%	-
NAPS	1.00	1.02	0.97	0.92	0.91	0.92	0.87	9.73%
YoY %	-1.96%	5.15%	5.43%	1.10%	-1.09%	5.75%	-	-
Horiz. %	114.94%	117.24%	111.49%	105.75%	104.60%	105.75%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 129,860
RPS	24.58	12.06	46.64	34.40	22.49	10.04	37.37	-24.38%
YoY %	103.81%	-74.14%	35.58%	52.96%	124.00%	-73.13%	-	-
Horiz. %	65.77%	32.27%	124.81%	92.05%	60.18%	26.87%	100.00%	-
EPS	1.12	0.59	2.12	1.62	1.10	0.54	1.91	-29.96%
YoY %	89.83%	-72.17%	30.86%	47.27%	103.70%	-71.73%	-	-
Horiz. %	58.64%	30.89%	110.99%	84.82%	57.59%	28.27%	100.00%	-
DPS	0.36	0.00	1.09	0.36	0.36	0.00	0.97	-48.38%
YoY %	0.00%	0.00%	202.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.11%	0.00%	112.37%	37.11%	37.11%	0.00%	100.00%	-
NAPS	0.1217	0.1239	0.1176	0.1118	0.1106	0.1119	0.1057	9.86%
YoY %	-1.78%	5.36%	5.19%	1.08%	-1.16%	5.87%	-	-
Horiz. %	115.14%	117.22%	111.26%	105.77%	104.64%	105.87%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.18	1.11	1.01	0.97	1.04	1.09	1.05	-
P/RPS	0.58	1.12	0.26	0.34	0.56	1.32	0.34	42.81%
YoY %	-48.21%	330.77%	-23.53%	-39.29%	-57.58%	288.24%	-	-
Horiz. %	170.59%	329.41%	76.47%	100.00%	164.71%	388.24%	100.00%	-
P/EPS	12.77	22.70	5.77	7.26	11.48	24.38	6.66	54.40%
YoY %	-43.74%	293.41%	-20.52%	-36.76%	-52.91%	266.07%	-	-
Horiz. %	191.74%	340.84%	86.64%	109.01%	172.37%	366.07%	100.00%	-
EY	7.83	4.41	17.34	13.77	8.71	4.10	15.01	-35.22%
YoY %	77.55%	-74.57%	25.93%	58.09%	112.44%	-72.68%	-	-
Horiz. %	52.17%	29.38%	115.52%	91.74%	58.03%	27.32%	100.00%	-
DY	2.54	0.00	8.91	3.09	2.88	0.00	7.62	-51.95%
YoY %	0.00%	0.00%	188.35%	7.29%	0.00%	0.00%	-	-
Horiz. %	33.33%	0.00%	116.93%	40.55%	37.80%	0.00%	100.00%	-
P/NAPS	1.18	1.09	1.04	1.05	1.14	1.18	1.21	-1.66%
YoY %	8.26%	4.81%	-0.95%	-7.89%	-3.39%	-2.48%	-	-
Horiz. %	97.52%	90.08%	85.95%	86.78%	94.21%	97.52%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	30/07/12	30/04/12	17/02/12	28/10/11	29/07/11	28/04/11	18/02/11	-
Price	1.32	1.14	1.11	1.02	1.04	1.11	1.09	-
P/RPS	0.65	1.15	0.29	0.36	0.56	1.34	0.35	51.14%
YoY %	-43.48%	296.55%	-19.44%	-35.71%	-58.21%	282.86%	-	-
Horiz. %	185.71%	328.57%	82.86%	102.86%	160.00%	382.86%	100.00%	-
P/EPS	14.29	23.31	6.34	7.63	11.48	24.83	6.92	62.23%
YoY %	-38.70%	267.67%	-16.91%	-33.54%	-53.77%	258.82%	-	-
Horiz. %	206.50%	336.85%	91.62%	110.26%	165.90%	358.82%	100.00%	-
EY	7.00	4.29	15.77	13.10	8.71	4.03	14.46	-38.37%
YoY %	63.17%	-72.80%	20.38%	50.40%	116.13%	-72.13%	-	-
Horiz. %	48.41%	29.67%	109.06%	90.59%	60.24%	27.87%	100.00%	-
DY	2.27	0.00	8.11	2.94	2.88	0.00	7.34	-54.30%
YoY %	0.00%	0.00%	175.85%	2.08%	0.00%	0.00%	-	-
Horiz. %	30.93%	0.00%	110.49%	40.05%	39.24%	0.00%	100.00%	-
P/NAPS	1.32	1.12	1.14	1.11	1.14	1.21	1.25	3.70%
YoY %	17.86%	-1.75%	2.70%	-2.63%	-5.79%	-3.20%	-	-
Horiz. %	105.60%	89.60%	91.20%	88.80%	91.20%	96.80%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos