Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     9.91%    YoY -     10.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 429,604 399,823 387,489 380,078 362,884 305,308 295,528 28.35%
  QoQ % 7.45% 3.18% 1.95% 4.74% 18.86% 3.31% -
  Horiz. % 145.37% 135.29% 131.12% 128.61% 122.79% 103.31% 100.00%
PBT 31,116 28,046 26,562 26,894 24,272 25,764 24,789 16.38%
  QoQ % 10.95% 5.58% -1.23% 10.80% -5.79% 3.93% -
  Horiz. % 125.52% 113.14% 107.15% 108.49% 97.91% 103.93% 100.00%
Tax -7,856 -7,563 -6,798 -6,842 -6,028 -6,631 -6,296 15.92%
  QoQ % -3.87% -11.24% 0.63% -13.50% 9.09% -5.32% -
  Horiz. % 124.78% 120.12% 107.98% 108.67% 95.74% 105.32% 100.00%
NP 23,260 20,483 19,764 20,052 18,244 19,133 18,493 16.54%
  QoQ % 13.56% 3.64% -1.44% 9.91% -4.65% 3.46% -
  Horiz. % 125.78% 110.76% 106.87% 108.43% 98.65% 103.46% 100.00%
NP to SH 23,260 20,483 19,764 20,052 18,244 19,133 18,493 16.54%
  QoQ % 13.56% 3.64% -1.44% 9.91% -4.65% 3.46% -
  Horiz. % 125.78% 110.76% 106.87% 108.43% 98.65% 103.46% 100.00%
Tax Rate 25.25 % 26.97 % 25.59 % 25.44 % 24.84 % 25.74 % 25.40 % -0.39%
  QoQ % -6.38% 5.39% 0.59% 2.42% -3.50% 1.34% -
  Horiz. % 99.41% 106.18% 100.75% 100.16% 97.80% 101.34% 100.00%
Total Cost 406,344 379,340 367,725 360,026 344,640 286,175 277,034 29.12%
  QoQ % 7.12% 3.16% 2.14% 4.46% 20.43% 3.30% -
  Horiz. % 146.68% 136.93% 132.74% 129.96% 124.40% 103.30% 100.00%
Net Worth 119,682 113,072 107,921 106,631 107,852 102,651 97,492 14.66%
  QoQ % 5.85% 4.77% 1.21% -1.13% 5.07% 5.29% -
  Horiz. % 122.76% 115.98% 110.70% 109.37% 110.63% 105.29% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 10,397 5,201 7,802 - 9,095 3,466 -
  QoQ % 0.00% 99.91% -33.34% 0.00% 0.00% 162.39% -
  Horiz. % 0.00% 299.95% 150.04% 225.08% 0.00% 262.39% 100.00%
Div Payout % - % 50.76 % 26.32 % 38.91 % - % 47.54 % 18.74 % -
  QoQ % 0.00% 92.86% -32.36% 0.00% 0.00% 153.68% -
  Horiz. % 0.00% 270.86% 140.45% 207.63% 0.00% 253.68% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,682 113,072 107,921 106,631 107,852 102,651 97,492 14.66%
  QoQ % 5.85% 4.77% 1.21% -1.13% 5.07% 5.29% -
  Horiz. % 122.76% 115.98% 110.70% 109.37% 110.63% 105.29% 100.00%
NOSH 130,089 129,968 130,026 130,038 129,943 129,938 129,990 0.05%
  QoQ % 0.09% -0.04% -0.01% 0.07% 0.00% -0.04% -
  Horiz. % 100.08% 99.98% 100.03% 100.04% 99.96% 99.96% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.41 % 5.12 % 5.10 % 5.28 % 5.03 % 6.27 % 6.26 % -9.28%
  QoQ % 5.66% 0.39% -3.41% 4.97% -19.78% 0.16% -
  Horiz. % 86.42% 81.79% 81.47% 84.35% 80.35% 100.16% 100.00%
ROE 19.43 % 18.11 % 18.31 % 18.80 % 16.92 % 18.64 % 18.97 % 1.61%
  QoQ % 7.29% -1.09% -2.61% 11.11% -9.23% -1.74% -
  Horiz. % 102.42% 95.47% 96.52% 99.10% 89.19% 98.26% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 330.24 307.63 298.01 292.28 279.26 234.96 227.35 28.29%
  QoQ % 7.35% 3.23% 1.96% 4.66% 18.85% 3.35% -
  Horiz. % 145.26% 135.31% 131.08% 128.56% 122.83% 103.35% 100.00%
EPS 17.88 15.76 15.20 15.42 14.04 14.72 14.23 16.46%
  QoQ % 13.45% 3.68% -1.43% 9.83% -4.62% 3.44% -
  Horiz. % 125.65% 110.75% 106.82% 108.36% 98.66% 103.44% 100.00%
DPS 0.00 8.00 4.00 6.00 0.00 7.00 2.67 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 162.17% -
  Horiz. % 0.00% 299.63% 149.81% 224.72% 0.00% 262.17% 100.00%
NAPS 0.9200 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 14.61%
  QoQ % 5.75% 4.82% 1.22% -1.20% 5.06% 5.33% -
  Horiz. % 122.67% 116.00% 110.67% 109.33% 110.67% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.96 44.63 43.26 42.43 40.51 34.08 32.99 28.36%
  QoQ % 7.46% 3.17% 1.96% 4.74% 18.87% 3.30% -
  Horiz. % 145.38% 135.28% 131.13% 128.61% 122.79% 103.30% 100.00%
EPS 2.60 2.29 2.21 2.24 2.04 2.14 2.06 16.81%
  QoQ % 13.54% 3.62% -1.34% 9.80% -4.67% 3.88% -
  Horiz. % 126.21% 111.17% 107.28% 108.74% 99.03% 103.88% 100.00%
DPS 0.00 1.16 0.58 0.87 0.00 1.02 0.39 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 161.54% -
  Horiz. % 0.00% 297.44% 148.72% 223.08% 0.00% 261.54% 100.00%
NAPS 0.1336 0.1262 0.1205 0.1190 0.1204 0.1146 0.1088 14.68%
  QoQ % 5.86% 4.73% 1.26% -1.16% 5.06% 5.33% -
  Horiz. % 122.79% 115.99% 110.75% 109.38% 110.66% 105.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.0900 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 -
P/RPS 0.33 0.34 0.36 0.36 0.42 0.45 0.36 -5.64%
  QoQ % -2.94% -5.56% 0.00% -14.29% -6.67% 25.00% -
  Horiz. % 91.67% 94.44% 100.00% 100.00% 116.67% 125.00% 100.00%
P/EPS 6.10 6.66 6.97 6.87 8.33 7.13 5.69 4.75%
  QoQ % -8.41% -4.45% 1.46% -17.53% 16.83% 25.31% -
  Horiz. % 107.21% 117.05% 122.50% 120.74% 146.40% 125.31% 100.00%
EY 16.40 15.01 14.34 14.55 12.00 14.02 17.56 -4.46%
  QoQ % 9.26% 4.67% -1.44% 21.25% -14.41% -20.16% -
  Horiz. % 93.39% 85.48% 81.66% 82.86% 68.34% 79.84% 100.00%
DY 0.00 7.62 3.77 5.66 0.00 6.67 3.29 -
  QoQ % 0.00% 102.12% -33.39% 0.00% 0.00% 102.74% -
  Horiz. % 0.00% 231.61% 114.59% 172.04% 0.00% 202.74% 100.00%
P/NAPS 1.18 1.21 1.28 1.29 1.41 1.33 1.08 6.09%
  QoQ % -2.48% -5.47% -0.78% -8.51% 6.02% 23.15% -
  Horiz. % 109.26% 112.04% 118.52% 119.44% 130.56% 123.15% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 -
Price 1.1100 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 -
P/RPS 0.34 0.35 0.36 0.39 0.42 0.43 0.51 -23.70%
  QoQ % -2.86% -2.78% -7.69% -7.14% -2.33% -15.69% -
  Horiz. % 66.67% 68.63% 70.59% 76.47% 82.35% 84.31% 100.00%
P/EPS 6.21 6.92 7.11 7.33 8.33 6.93 8.15 -16.59%
  QoQ % -10.26% -2.67% -3.00% -12.00% 20.20% -14.97% -
  Horiz. % 76.20% 84.91% 87.24% 89.94% 102.21% 85.03% 100.00%
EY 16.11 14.46 14.07 13.65 12.00 14.44 12.26 19.99%
  QoQ % 11.41% 2.77% 3.08% 13.75% -16.90% 17.78% -
  Horiz. % 131.40% 117.94% 114.76% 111.34% 97.88% 117.78% 100.00%
DY 0.00 7.34 3.70 5.31 0.00 6.86 2.30 -
  QoQ % 0.00% 98.38% -30.32% 0.00% 0.00% 198.26% -
  Horiz. % 0.00% 319.13% 160.87% 230.87% 0.00% 298.26% 100.00%
P/NAPS 1.21 1.25 1.30 1.38 1.41 1.29 1.55 -15.23%
  QoQ % -3.20% -3.85% -5.80% -2.13% 9.30% -16.77% -
  Horiz. % 78.06% 80.65% 83.87% 89.03% 90.97% 83.23% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS