[LUXCHEM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

28-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 6.12%

YoY- 12.2%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	498,933	477,195	450,444	416,504	399,824	374,280	357,068	24.90%
YoY %	4.56%	5.94%	8.15%	4.17%	6.82%	4.82%	-	-
Horiz. %	139.73%	133.64%	126.15%	116.65%	111.97%	104.82%	100.00%	-
PBT	30,217	31,339	30,159	29,571	27,860	27,095	26,841	8.19%
YoY %	-3.58%	3.91%	1.99%	6.14%	2.82%	0.95%	-	-
Horiz. %	112.58%	116.76%	112.36%	110.17%	103.80%	100.95%	100.00%	-
Tax	-7,526	-8,322	-7,929	-7,839	-7,382	-7,008	-6,768	7.31%
YoY %	9.57%	-4.96%	-1.15%	-6.19%	-5.34%	-3.55%	-	-
Horiz. %	111.20%	122.96%	117.15%	115.82%	109.07%	103.55%	100.00%	-
NP	22,691	23,017	22,230	21,732	20,478	20,087	20,073	8.49%
YoY %	-1.42%	3.54%	2.29%	6.12%	1.95%	0.07%	-	-
Horiz. %	113.04%	114.67%	110.75%	108.26%	102.02%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,708	23,017	22,230	21,732	20,478	20,087	20,073	8.54%
YoY %	-1.34%	3.54%	2.29%	6.12%	1.95%	0.07%	-	-
Horiz. %	113.13%	114.67%	110.75%	108.26%	102.02%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	26.55%	26.29%	26.51%	26.50%	25.86%	25.22%	-
YoY %	-6.18%	0.99%	-0.83%	0.04%	2.47%	2.54%	-	-
Horiz. %	98.77%	105.27%	104.24%	105.11%	105.08%	102.54%	100.00%	-
Total Cost	476,242	454,178	428,214	394,772	379,346	354,193	336,995	25.85%
YoY %	4.86%	6.06%	8.47%	4.07%	7.10%	5.10%	-	-
Horiz. %	141.32%	134.77%	127.07%	117.14%	112.57%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,515	119,471	118,240	119,682	113,200	107,899	106,717	11.97%
YoY %	5.90%	1.04%	-1.20%	5.73%	4.91%	1.11%	-	-
Horiz. %	118.55%	111.95%	110.80%	112.15%	106.07%	101.11%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	11,723	10,403	10,403	10,410	10,410	10,444	10,444	7.98%
YoY %	12.69%	0.00%	-0.07%	0.00%	-0.33%	0.00%	-	-
Horiz. %	112.25%	99.61%	99.61%	99.67%	99.67%	100.00%	100.00%	-
Div Payout %	51.63%	45.20%	46.80%	47.90%	50.84%	51.99%	52.03%	-
YoY %	14.23%	-3.42%	-2.30%	-5.78%	-2.21%	-0.08%	-	-
Horiz. %	99.23%	86.87%	89.95%	92.06%	97.71%	99.92%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	126,515	119,471	118,240	119,682	113,200	107,899	106,717	11.97%
YoY %	5.90%	1.04%	-1.20%	5.73%	4.91%	1.11%	-	-
Horiz. %	118.55%	111.95%	110.80%	112.15%	106.07%	101.11%	100.00%	-
NOSH	130,428	129,860	129,934	130,089	130,114	129,999	130,142	0.14%
YoY %	0.44%	-0.06%	-0.12%	-0.02%	0.09%	-0.11%	-	-
Horiz. %	100.22%	99.78%	99.84%	99.96%	99.98%	99.89%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	4.55%	4.82%	4.94%	5.22%	5.12%	5.37%	5.62%	-
YoY %	-5.60%	-2.43%	-5.36%	1.95%	-4.66%	-4.45%	-	-
Horiz. %	80.96%	85.77%	87.90%	92.88%	91.10%	95.55%	100.00%	-
ROE	17.95%	19.27%	18.80%	18.16%	18.09%	18.62%	18.81%	-
YoY %	-6.85%	2.50%	3.52%	0.39%	-2.85%	-1.01%	-	-
Horiz. %	95.43%	102.45%	99.95%	96.54%	96.17%	98.99%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	382.53	367.47	346.67	320.17	307.29	287.91	274.37	24.72%
YoY %	4.10%	6.00%	8.28%	4.19%	6.73%	4.93%	-	-
Horiz. %	139.42%	133.93%	126.35%	116.69%	112.00%	104.93%	100.00%	-
EPS	17.41	17.72	17.11	16.71	15.74	15.45	15.42	8.40%
YoY %	-1.75%	3.57%	2.39%	6.16%	1.88%	0.19%	-	-
Horiz. %	112.91%	114.92%	110.96%	108.37%	102.08%	100.19%	100.00%	-
DPS	9.00	8.00	8.00	8.00	8.00	8.00	8.00	8.14%
YoY %	12.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.50%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.97	0.92	0.91	0.92	0.87	0.83	0.82	11.81%
YoY %	5.43%	1.10%	-1.09%	5.75%	4.82%	1.22%	-	-
Horiz. %	118.29%	112.20%	110.98%	112.20%	106.10%	101.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 130,089
RPS	46.64	44.60	42.10	38.93	37.37	34.98	33.38	24.90%
YoY %	4.57%	5.94%	8.14%	4.17%	6.83%	4.79%	-	-
Horiz. %	139.72%	133.61%	126.12%	116.63%	111.95%	104.79%	100.00%	-
EPS	2.12	2.15	2.08	2.03	1.91	1.88	1.88	8.31%
YoY %	-1.40%	3.37%	2.46%	6.28%	1.60%	0.00%	-	-
Horiz. %	112.77%	114.36%	110.64%	107.98%	101.60%	100.00%	100.00%	-
DPS	1.10	0.97	0.97	0.97	0.97	0.98	0.98	7.98%
YoY %	13.40%	0.00%	0.00%	0.00%	-1.02%	0.00%	-	-
Horiz. %	112.24%	98.98%	98.98%	98.98%	98.98%	100.00%	100.00%	-
NAPS	0.1183	0.1117	0.1105	0.1119	0.1058	0.1009	0.0997	12.04%
YoY %	5.91%	1.09%	-1.25%	5.77%	4.86%	1.20%	-	-
Horiz. %	118.66%	112.04%	110.83%	112.24%	106.12%	101.20%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.01	0.97	1.04	1.09	1.05	1.06	1.06	-
P/RPS	0.26	0.26	0.30	0.34	0.34	0.37	0.39	-23.62%
YoY %	0.00%	-13.33%	-11.76%	0.00%	-8.11%	-5.13%	-	-
Horiz. %	66.67%	66.67%	76.92%	87.18%	87.18%	94.87%	100.00%	-
P/EPS	5.80	5.47	6.08	6.52	6.67	6.86	6.87	-10.64%
YoY %	6.03%	-10.03%	-6.75%	-2.25%	-2.77%	-0.15%	-	-
Horiz. %	84.43%	79.62%	88.50%	94.91%	97.09%	99.85%	100.00%	-
EY	17.24	18.27	16.45	15.33	14.99	14.58	14.55	11.93%
YoY %	-5.64%	11.06%	7.31%	2.27%	2.81%	0.21%	-	-
Horiz. %	118.49%	125.57%	113.06%	105.36%	103.02%	100.21%	100.00%	-
DY	8.91	8.25	7.69	7.34	7.62	7.55	7.55	11.64%
YoY %	8.00%	7.28%	4.77%	-3.67%	0.93%	0.00%	-	-
Horiz. %	118.01%	109.27%	101.85%	97.22%	100.93%	100.00%	100.00%	-
P/NAPS	1.04	1.05	1.14	1.18	1.21	1.28	1.29	-13.34%
YoY %	-0.95%	-7.89%	-3.39%	-2.48%	-5.47%	-0.78%	-	-
Horiz. %	80.62%	81.40%	88.37%	91.47%	93.80%	99.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/02/12	28/10/11	29/07/11	28/04/11	18/02/11	28/10/10	29/07/10	-
Price	1.11	1.02	1.04	1.11	1.09	1.08	1.13	-
P/RPS	0.29	0.28	0.30	0.35	0.35	0.38	0.41	-20.56%
YoY %	3.57%	-6.67%	-14.29%	0.00%	-7.89%	-7.32%	-	-
Horiz. %	70.73%	68.29%	73.17%	85.37%	85.37%	92.68%	100.00%	-
P/EPS	6.38	5.75	6.08	6.64	6.93	6.99	7.33	-8.81%
YoY %	10.96%	-5.43%	-8.43%	-4.18%	-0.86%	-4.64%	-	-
Horiz. %	87.04%	78.44%	82.95%	90.59%	94.54%	95.36%	100.00%	-
EY	15.68	17.38	16.45	15.05	14.44	14.31	13.65	9.65%
YoY %	-9.78%	5.65%	9.30%	4.22%	0.91%	4.84%	-	-
Horiz. %	114.87%	127.33%	120.51%	110.26%	105.79%	104.84%	100.00%	-
DY	8.11	7.84	7.69	7.21	7.34	7.41	7.08	9.45%
YoY %	3.44%	1.95%	6.66%	-1.77%	-0.94%	4.66%	-	-
Horiz. %	114.55%	110.73%	108.62%	101.84%	103.67%	104.66%	100.00%	-
P/NAPS	1.14	1.11	1.14	1.21	1.25	1.30	1.38	-11.92%
YoY %	2.70%	-2.63%	-5.79%	-3.20%	-3.85%	-5.80%	-	-
Horiz. %	82.61%	80.43%	82.61%	87.68%	90.58%	94.20%	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