Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     1.76%    YoY -     -9.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 380,078 362,884 305,308 295,528 276,560 240,908 331,469 9.58%
  QoQ % 4.74% 18.86% 3.31% 6.86% 14.80% -27.32% -
  Horiz. % 114.66% 109.48% 92.11% 89.16% 83.43% 72.68% 100.00%
PBT 26,894 24,272 25,764 24,789 24,742 23,396 23,575 9.20%
  QoQ % 10.80% -5.79% 3.93% 0.19% 5.75% -0.76% -
  Horiz. % 114.08% 102.96% 109.29% 105.15% 104.95% 99.24% 100.00%
Tax -6,842 -6,028 -6,631 -6,296 -6,568 -6,096 -5,754 12.27%
  QoQ % -13.50% 9.09% -5.32% 4.14% -7.74% -5.94% -
  Horiz. % 118.91% 104.76% 115.24% 109.42% 114.15% 105.94% 100.00%
NP 20,052 18,244 19,133 18,493 18,174 17,300 17,821 8.20%
  QoQ % 9.91% -4.65% 3.46% 1.76% 5.05% -2.92% -
  Horiz. % 112.52% 102.37% 107.36% 103.77% 101.98% 97.08% 100.00%
NP to SH 20,052 18,244 19,133 18,493 18,174 17,300 17,821 8.20%
  QoQ % 9.91% -4.65% 3.46% 1.76% 5.05% -2.92% -
  Horiz. % 112.52% 102.37% 107.36% 103.77% 101.98% 97.08% 100.00%
Tax Rate 25.44 % 24.84 % 25.74 % 25.40 % 26.55 % 26.06 % 24.41 % 2.80%
  QoQ % 2.42% -3.50% 1.34% -4.33% 1.88% 6.76% -
  Horiz. % 104.22% 101.76% 105.45% 104.06% 108.77% 106.76% 100.00%
Total Cost 360,026 344,640 286,175 277,034 258,386 223,608 313,648 9.66%
  QoQ % 4.46% 20.43% 3.30% 7.22% 15.55% -28.71% -
  Horiz. % 114.79% 109.88% 91.24% 88.33% 82.38% 71.29% 100.00%
Net Worth 106,631 107,852 102,651 97,492 94,900 97,409 92,289 10.14%
  QoQ % -1.13% 5.07% 5.29% 2.73% -2.58% 5.55% -
  Horiz. % 115.54% 116.86% 111.23% 105.64% 102.83% 105.55% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,802 - 9,095 3,466 5,200 - 6,499 12.99%
  QoQ % 0.00% 0.00% 162.39% -33.34% 0.00% 0.00% -
  Horiz. % 120.05% 0.00% 139.95% 53.34% 80.01% 0.00% 100.00%
Div Payout % 38.91 % - % 47.54 % 18.74 % 28.61 % - % 36.47 % 4.42%
  QoQ % 0.00% 0.00% 153.68% -34.50% 0.00% 0.00% -
  Horiz. % 106.69% 0.00% 130.35% 51.38% 78.45% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 106,631 107,852 102,651 97,492 94,900 97,409 92,289 10.14%
  QoQ % -1.13% 5.07% 5.29% 2.73% -2.58% 5.55% -
  Horiz. % 115.54% 116.86% 111.23% 105.64% 102.83% 105.55% 100.00%
NOSH 130,038 129,943 129,938 129,990 130,000 129,879 129,985 0.03%
  QoQ % 0.07% 0.00% -0.04% -0.01% 0.09% -0.08% -
  Horiz. % 100.04% 99.97% 99.96% 100.00% 100.01% 99.92% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.28 % 5.03 % 6.27 % 6.26 % 6.57 % 7.18 % 5.38 % -1.25%
  QoQ % 4.97% -19.78% 0.16% -4.72% -8.50% 33.46% -
  Horiz. % 98.14% 93.49% 116.54% 116.36% 122.12% 133.46% 100.00%
ROE 18.80 % 16.92 % 18.64 % 18.97 % 19.15 % 17.76 % 19.31 % -1.77%
  QoQ % 11.11% -9.23% -1.74% -0.94% 7.83% -8.03% -
  Horiz. % 97.36% 87.62% 96.53% 98.24% 99.17% 91.97% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 292.28 279.26 234.96 227.35 212.74 185.49 255.00 9.55%
  QoQ % 4.66% 18.85% 3.35% 6.87% 14.69% -27.26% -
  Horiz. % 114.62% 109.51% 92.14% 89.16% 83.43% 72.74% 100.00%
EPS 15.42 14.04 14.72 14.23 13.98 13.32 13.71 8.17%
  QoQ % 9.83% -4.62% 3.44% 1.79% 4.95% -2.84% -
  Horiz. % 112.47% 102.41% 107.37% 103.79% 101.97% 97.16% 100.00%
DPS 6.00 0.00 7.00 2.67 4.00 0.00 5.00 12.96%
  QoQ % 0.00% 0.00% 162.17% -33.25% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 140.00% 53.40% 80.00% 0.00% 100.00%
NAPS 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 10.11%
  QoQ % -1.20% 5.06% 5.33% 2.74% -2.67% 5.63% -
  Horiz. % 115.49% 116.90% 111.27% 105.63% 102.82% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.49 40.57 34.14 33.04 30.92 26.93 37.06 9.57%
  QoQ % 4.73% 18.83% 3.33% 6.86% 14.82% -27.33% -
  Horiz. % 114.65% 109.47% 92.12% 89.15% 83.43% 72.67% 100.00%
EPS 2.24 2.04 2.14 2.07 2.03 1.93 1.99 8.23%
  QoQ % 9.80% -4.67% 3.38% 1.97% 5.18% -3.02% -
  Horiz. % 112.56% 102.51% 107.54% 104.02% 102.01% 96.98% 100.00%
DPS 0.87 0.00 1.02 0.39 0.58 0.00 0.73 12.44%
  QoQ % 0.00% 0.00% 161.54% -32.76% 0.00% 0.00% -
  Horiz. % 119.18% 0.00% 139.73% 53.42% 79.45% 0.00% 100.00%
NAPS 0.1192 0.1206 0.1148 0.1090 0.1061 0.1089 0.1032 10.11%
  QoQ % -1.16% 5.05% 5.32% 2.73% -2.57% 5.52% -
  Horiz. % 115.50% 116.86% 111.24% 105.62% 102.81% 105.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 -
P/RPS 0.36 0.42 0.45 0.36 0.32 0.32 0.25 27.60%
  QoQ % -14.29% -6.67% 25.00% 12.50% 0.00% 28.00% -
  Horiz. % 144.00% 168.00% 180.00% 144.00% 128.00% 128.00% 100.00%
P/EPS 6.87 8.33 7.13 5.69 4.94 4.50 4.74 28.16%
  QoQ % -17.53% 16.83% 25.31% 15.18% 9.78% -5.06% -
  Horiz. % 144.94% 175.74% 150.42% 120.04% 104.22% 94.94% 100.00%
EY 14.55 12.00 14.02 17.56 20.26 22.20 21.09 -21.98%
  QoQ % 21.25% -14.41% -20.16% -13.33% -8.74% 5.26% -
  Horiz. % 68.99% 56.90% 66.48% 83.26% 96.06% 105.26% 100.00%
DY 5.66 0.00 6.67 3.29 5.80 0.00 7.69 -18.53%
  QoQ % 0.00% 0.00% 102.74% -43.28% 0.00% 0.00% -
  Horiz. % 73.60% 0.00% 86.74% 42.78% 75.42% 0.00% 100.00%
P/NAPS 1.29 1.41 1.33 1.08 0.95 0.80 0.92 25.35%
  QoQ % -8.51% 6.02% 23.15% 13.68% 18.75% -13.04% -
  Horiz. % 140.22% 153.26% 144.57% 117.39% 103.26% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 -
Price 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 0.6000 -
P/RPS 0.39 0.42 0.43 0.51 0.33 0.33 0.24 38.34%
  QoQ % -7.14% -2.33% -15.69% 54.55% 0.00% 37.50% -
  Horiz. % 162.50% 175.00% 179.17% 212.50% 137.50% 137.50% 100.00%
P/EPS 7.33 8.33 6.93 8.15 5.01 4.65 4.38 41.09%
  QoQ % -12.00% 20.20% -14.97% 62.67% 7.74% 6.16% -
  Horiz. % 167.35% 190.18% 158.22% 186.07% 114.38% 106.16% 100.00%
EY 13.65 12.00 14.44 12.26 19.97 21.48 22.85 -29.14%
  QoQ % 13.75% -16.90% 17.78% -38.61% -7.03% -6.00% -
  Horiz. % 59.74% 52.52% 63.19% 53.65% 87.40% 94.00% 100.00%
DY 5.31 0.00 6.86 2.30 5.71 0.00 8.33 -25.99%
  QoQ % 0.00% 0.00% 198.26% -59.72% 0.00% 0.00% -
  Horiz. % 63.75% 0.00% 82.35% 27.61% 68.55% 0.00% 100.00%
P/NAPS 1.38 1.41 1.29 1.55 0.96 0.83 0.85 38.26%
  QoQ % -2.13% 9.30% -16.77% 61.46% 15.66% -2.35% -
  Horiz. % 162.35% 165.88% 151.76% 182.35% 112.94% 97.65% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers