Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     5.05%    YoY -     -1.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 362,884 305,308 295,528 276,560 240,908 331,469 344,820 3.47%
  QoQ % 18.86% 3.31% 6.86% 14.80% -27.32% -3.87% -
  Horiz. % 105.24% 88.54% 85.71% 80.20% 69.86% 96.13% 100.00%
PBT 24,272 25,764 24,789 24,742 23,396 23,575 26,786 -6.37%
  QoQ % -5.79% 3.93% 0.19% 5.75% -0.76% -11.99% -
  Horiz. % 90.61% 96.18% 92.54% 92.37% 87.34% 88.01% 100.00%
Tax -6,028 -6,631 -6,296 -6,568 -6,096 -5,754 -6,465 -4.57%
  QoQ % 9.09% -5.32% 4.14% -7.74% -5.94% 11.00% -
  Horiz. % 93.24% 102.56% 97.38% 101.59% 94.29% 89.00% 100.00%
NP 18,244 19,133 18,493 18,174 17,300 17,821 20,321 -6.94%
  QoQ % -4.65% 3.46% 1.76% 5.05% -2.92% -12.30% -
  Horiz. % 89.78% 94.15% 91.00% 89.43% 85.13% 87.70% 100.00%
NP to SH 18,244 19,133 18,493 18,174 17,300 17,821 20,321 -6.94%
  QoQ % -4.65% 3.46% 1.76% 5.05% -2.92% -12.30% -
  Horiz. % 89.78% 94.15% 91.00% 89.43% 85.13% 87.70% 100.00%
Tax Rate 24.84 % 25.74 % 25.40 % 26.55 % 26.06 % 24.41 % 24.14 % 1.93%
  QoQ % -3.50% 1.34% -4.33% 1.88% 6.76% 1.12% -
  Horiz. % 102.90% 106.63% 105.22% 109.98% 107.95% 101.12% 100.00%
Total Cost 344,640 286,175 277,034 258,386 223,608 313,648 324,498 4.10%
  QoQ % 20.43% 3.30% 7.22% 15.55% -28.71% -3.34% -
  Horiz. % 106.21% 88.19% 85.37% 79.63% 68.91% 96.66% 100.00%
Net Worth 107,852 102,651 97,492 94,900 97,409 92,289 89,729 13.06%
  QoQ % 5.07% 5.29% 2.73% -2.58% 5.55% 2.85% -
  Horiz. % 120.20% 114.40% 108.65% 105.76% 108.56% 102.85% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,095 3,466 5,200 - 6,499 - -
  QoQ % 0.00% 162.39% -33.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.95% 53.34% 80.01% 0.00% 100.00% -
Div Payout % - % 47.54 % 18.74 % 28.61 % - % 36.47 % - % -
  QoQ % 0.00% 153.68% -34.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.35% 51.38% 78.45% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,852 102,651 97,492 94,900 97,409 92,289 89,729 13.06%
  QoQ % 5.07% 5.29% 2.73% -2.58% 5.55% 2.85% -
  Horiz. % 120.20% 114.40% 108.65% 105.76% 108.56% 102.85% 100.00%
NOSH 129,943 129,938 129,990 130,000 129,879 129,985 130,042 -0.05%
  QoQ % 0.00% -0.04% -0.01% 0.09% -0.08% -0.04% -
  Horiz. % 99.92% 99.92% 99.96% 99.97% 99.87% 99.96% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.03 % 6.27 % 6.26 % 6.57 % 7.18 % 5.38 % 5.89 % -10.00%
  QoQ % -19.78% 0.16% -4.72% -8.50% 33.46% -8.66% -
  Horiz. % 85.40% 106.45% 106.28% 111.55% 121.90% 91.34% 100.00%
ROE 16.92 % 18.64 % 18.97 % 19.15 % 17.76 % 19.31 % 22.65 % -17.69%
  QoQ % -9.23% -1.74% -0.94% 7.83% -8.03% -14.75% -
  Horiz. % 74.70% 82.30% 83.75% 84.55% 78.41% 85.25% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 279.26 234.96 227.35 212.74 185.49 255.00 265.16 3.52%
  QoQ % 18.85% 3.35% 6.87% 14.69% -27.26% -3.83% -
  Horiz. % 105.32% 88.61% 85.74% 80.23% 69.95% 96.17% 100.00%
EPS 14.04 14.72 14.23 13.98 13.32 13.71 15.63 -6.91%
  QoQ % -4.62% 3.44% 1.79% 4.95% -2.84% -12.28% -
  Horiz. % 89.83% 94.18% 91.04% 89.44% 85.22% 87.72% 100.00%
DPS 0.00 7.00 2.67 4.00 0.00 5.00 0.00 -
  QoQ % 0.00% 162.17% -33.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.00% 53.40% 80.00% 0.00% 100.00% -
NAPS 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 13.12%
  QoQ % 5.06% 5.33% 2.74% -2.67% 5.63% 2.90% -
  Horiz. % 120.29% 114.49% 108.70% 105.80% 108.70% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.51 34.08 32.99 30.87 26.89 37.00 38.49 3.47%
  QoQ % 18.87% 3.30% 6.87% 14.80% -27.32% -3.87% -
  Horiz. % 105.25% 88.54% 85.71% 80.20% 69.86% 96.13% 100.00%
EPS 2.04 2.14 2.06 2.03 1.93 1.99 2.27 -6.88%
  QoQ % -4.67% 3.88% 1.48% 5.18% -3.02% -12.33% -
  Horiz. % 89.87% 94.27% 90.75% 89.43% 85.02% 87.67% 100.00%
DPS 0.00 1.02 0.39 0.58 0.00 0.73 0.00 -
  QoQ % 0.00% 161.54% -32.76% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.73% 53.42% 79.45% 0.00% 100.00% -
NAPS 0.1204 0.1146 0.1088 0.1059 0.1087 0.1030 0.1002 13.04%
  QoQ % 5.06% 5.33% 2.74% -2.58% 5.53% 2.79% -
  Horiz. % 120.16% 114.37% 108.58% 105.69% 108.48% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 -
P/RPS 0.42 0.45 0.36 0.32 0.32 0.25 0.25 41.37%
  QoQ % -6.67% 25.00% 12.50% 0.00% 28.00% 0.00% -
  Horiz. % 168.00% 180.00% 144.00% 128.00% 128.00% 100.00% 100.00%
P/EPS 8.33 7.13 5.69 4.94 4.50 4.74 4.29 55.70%
  QoQ % 16.83% 25.31% 15.18% 9.78% -5.06% 10.49% -
  Horiz. % 194.17% 166.20% 132.63% 115.15% 104.90% 110.49% 100.00%
EY 12.00 14.02 17.56 20.26 22.20 21.09 23.32 -35.81%
  QoQ % -14.41% -20.16% -13.33% -8.74% 5.26% -9.56% -
  Horiz. % 51.46% 60.12% 75.30% 86.88% 95.20% 90.44% 100.00%
DY 0.00 6.67 3.29 5.80 0.00 7.69 0.00 -
  QoQ % 0.00% 102.74% -43.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.74% 42.78% 75.42% 0.00% 100.00% -
P/NAPS 1.41 1.33 1.08 0.95 0.80 0.92 0.97 28.35%
  QoQ % 6.02% 23.15% 13.68% 18.75% -13.04% -5.15% -
  Horiz. % 145.36% 137.11% 111.34% 97.94% 82.47% 94.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 -
Price 1.1700 1.0200 1.1600 0.7000 0.6200 0.6000 0.6900 -
P/RPS 0.42 0.43 0.51 0.33 0.33 0.24 0.26 37.71%
  QoQ % -2.33% -15.69% 54.55% 0.00% 37.50% -7.69% -
  Horiz. % 161.54% 165.38% 196.15% 126.92% 126.92% 92.31% 100.00%
P/EPS 8.33 6.93 8.15 5.01 4.65 4.38 4.42 52.63%
  QoQ % 20.20% -14.97% 62.67% 7.74% 6.16% -0.90% -
  Horiz. % 188.46% 156.79% 184.39% 113.35% 105.20% 99.10% 100.00%
EY 12.00 14.44 12.26 19.97 21.48 22.85 22.65 -34.55%
  QoQ % -16.90% 17.78% -38.61% -7.03% -6.00% 0.88% -
  Horiz. % 52.98% 63.75% 54.13% 88.17% 94.83% 100.88% 100.00%
DY 0.00 6.86 2.30 5.71 0.00 8.33 0.00 -
  QoQ % 0.00% 198.26% -59.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.35% 27.61% 68.55% 0.00% 100.00% -
P/NAPS 1.41 1.29 1.55 0.96 0.83 0.85 1.00 25.77%
  QoQ % 9.30% -16.77% 61.46% 15.66% -2.35% -15.00% -
  Horiz. % 141.00% 129.00% 155.00% 96.00% 83.00% 85.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers