Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     3.46%    YoY -     7.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 387,489 380,078 362,884 305,308 295,528 276,560 240,908 37.24%
  QoQ % 1.95% 4.74% 18.86% 3.31% 6.86% 14.80% -
  Horiz. % 160.85% 157.77% 150.63% 126.73% 122.67% 114.80% 100.00%
PBT 26,562 26,894 24,272 25,764 24,789 24,742 23,396 8.82%
  QoQ % -1.23% 10.80% -5.79% 3.93% 0.19% 5.75% -
  Horiz. % 113.54% 114.95% 103.74% 110.12% 105.96% 105.75% 100.00%
Tax -6,798 -6,842 -6,028 -6,631 -6,296 -6,568 -6,096 7.54%
  QoQ % 0.63% -13.50% 9.09% -5.32% 4.14% -7.74% -
  Horiz. % 111.53% 112.24% 98.88% 108.78% 103.28% 107.74% 100.00%
NP 19,764 20,052 18,244 19,133 18,493 18,174 17,300 9.27%
  QoQ % -1.44% 9.91% -4.65% 3.46% 1.76% 5.05% -
  Horiz. % 114.24% 115.91% 105.46% 110.60% 106.90% 105.05% 100.00%
NP to SH 19,764 20,052 18,244 19,133 18,493 18,174 17,300 9.27%
  QoQ % -1.44% 9.91% -4.65% 3.46% 1.76% 5.05% -
  Horiz. % 114.24% 115.91% 105.46% 110.60% 106.90% 105.05% 100.00%
Tax Rate 25.59 % 25.44 % 24.84 % 25.74 % 25.40 % 26.55 % 26.06 % -1.20%
  QoQ % 0.59% 2.42% -3.50% 1.34% -4.33% 1.88% -
  Horiz. % 98.20% 97.62% 95.32% 98.77% 97.47% 101.88% 100.00%
Total Cost 367,725 360,026 344,640 286,175 277,034 258,386 223,608 39.28%
  QoQ % 2.14% 4.46% 20.43% 3.30% 7.22% 15.55% -
  Horiz. % 164.45% 161.01% 154.13% 127.98% 123.89% 115.55% 100.00%
Net Worth 107,921 106,631 107,852 102,651 97,492 94,900 97,409 7.06%
  QoQ % 1.21% -1.13% 5.07% 5.29% 2.73% -2.58% -
  Horiz. % 110.79% 109.47% 110.72% 105.38% 100.09% 97.42% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,201 7,802 - 9,095 3,466 5,200 - -
  QoQ % -33.34% 0.00% 0.00% 162.39% -33.34% 0.00% -
  Horiz. % 100.02% 150.04% 0.00% 174.92% 66.66% 100.00% -
Div Payout % 26.32 % 38.91 % - % 47.54 % 18.74 % 28.61 % - % -
  QoQ % -32.36% 0.00% 0.00% 153.68% -34.50% 0.00% -
  Horiz. % 92.00% 136.00% 0.00% 166.17% 65.50% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,921 106,631 107,852 102,651 97,492 94,900 97,409 7.06%
  QoQ % 1.21% -1.13% 5.07% 5.29% 2.73% -2.58% -
  Horiz. % 110.79% 109.47% 110.72% 105.38% 100.09% 97.42% 100.00%
NOSH 130,026 130,038 129,943 129,938 129,990 130,000 129,879 0.08%
  QoQ % -0.01% 0.07% 0.00% -0.04% -0.01% 0.09% -
  Horiz. % 100.11% 100.12% 100.05% 100.05% 100.09% 100.09% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.10 % 5.28 % 5.03 % 6.27 % 6.26 % 6.57 % 7.18 % -20.37%
  QoQ % -3.41% 4.97% -19.78% 0.16% -4.72% -8.50% -
  Horiz. % 71.03% 73.54% 70.06% 87.33% 87.19% 91.50% 100.00%
ROE 18.31 % 18.80 % 16.92 % 18.64 % 18.97 % 19.15 % 17.76 % 2.05%
  QoQ % -2.61% 11.11% -9.23% -1.74% -0.94% 7.83% -
  Horiz. % 103.10% 105.86% 95.27% 104.95% 106.81% 107.83% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 298.01 292.28 279.26 234.96 227.35 212.74 185.49 37.14%
  QoQ % 1.96% 4.66% 18.85% 3.35% 6.87% 14.69% -
  Horiz. % 160.66% 157.57% 150.55% 126.67% 122.57% 114.69% 100.00%
EPS 15.20 15.42 14.04 14.72 14.23 13.98 13.32 9.19%
  QoQ % -1.43% 9.83% -4.62% 3.44% 1.79% 4.95% -
  Horiz. % 114.11% 115.77% 105.41% 110.51% 106.83% 104.95% 100.00%
DPS 4.00 6.00 0.00 7.00 2.67 4.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 162.17% -33.25% 0.00% -
  Horiz. % 100.00% 150.00% 0.00% 175.00% 66.75% 100.00% -
NAPS 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 6.98%
  QoQ % 1.22% -1.20% 5.06% 5.33% 2.74% -2.67% -
  Horiz. % 110.67% 109.33% 110.67% 105.33% 100.00% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.32 42.49 40.57 34.14 33.04 30.92 26.93 37.25%
  QoQ % 1.95% 4.73% 18.83% 3.33% 6.86% 14.82% -
  Horiz. % 160.86% 157.78% 150.65% 126.77% 122.69% 114.82% 100.00%
EPS 2.21 2.24 2.04 2.14 2.07 2.03 1.93 9.44%
  QoQ % -1.34% 9.80% -4.67% 3.38% 1.97% 5.18% -
  Horiz. % 114.51% 116.06% 105.70% 110.88% 107.25% 105.18% 100.00%
DPS 0.58 0.87 0.00 1.02 0.39 0.58 0.00 -
  QoQ % -33.33% 0.00% 0.00% 161.54% -32.76% 0.00% -
  Horiz. % 100.00% 150.00% 0.00% 175.86% 67.24% 100.00% -
NAPS 0.1207 0.1192 0.1206 0.1148 0.1090 0.1061 0.1089 7.09%
  QoQ % 1.26% -1.16% 5.05% 5.32% 2.73% -2.57% -
  Horiz. % 110.84% 109.46% 110.74% 105.42% 100.09% 97.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 -
P/RPS 0.36 0.36 0.42 0.45 0.36 0.32 0.32 8.16%
  QoQ % 0.00% -14.29% -6.67% 25.00% 12.50% 0.00% -
  Horiz. % 112.50% 112.50% 131.25% 140.62% 112.50% 100.00% 100.00%
P/EPS 6.97 6.87 8.33 7.13 5.69 4.94 4.50 33.83%
  QoQ % 1.46% -17.53% 16.83% 25.31% 15.18% 9.78% -
  Horiz. % 154.89% 152.67% 185.11% 158.44% 126.44% 109.78% 100.00%
EY 14.34 14.55 12.00 14.02 17.56 20.26 22.20 -25.26%
  QoQ % -1.44% 21.25% -14.41% -20.16% -13.33% -8.74% -
  Horiz. % 64.59% 65.54% 54.05% 63.15% 79.10% 91.26% 100.00%
DY 3.77 5.66 0.00 6.67 3.29 5.80 0.00 -
  QoQ % -33.39% 0.00% 0.00% 102.74% -43.28% 0.00% -
  Horiz. % 65.00% 97.59% 0.00% 115.00% 56.72% 100.00% -
P/NAPS 1.28 1.29 1.41 1.33 1.08 0.95 0.80 36.76%
  QoQ % -0.78% -8.51% 6.02% 23.15% 13.68% 18.75% -
  Horiz. % 160.00% 161.25% 176.25% 166.25% 135.00% 118.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 -
Price 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 -
P/RPS 0.36 0.39 0.42 0.43 0.51 0.33 0.33 5.97%
  QoQ % -7.69% -7.14% -2.33% -15.69% 54.55% 0.00% -
  Horiz. % 109.09% 118.18% 127.27% 130.30% 154.55% 100.00% 100.00%
P/EPS 7.11 7.33 8.33 6.93 8.15 5.01 4.65 32.69%
  QoQ % -3.00% -12.00% 20.20% -14.97% 62.67% 7.74% -
  Horiz. % 152.90% 157.63% 179.14% 149.03% 175.27% 107.74% 100.00%
EY 14.07 13.65 12.00 14.44 12.26 19.97 21.48 -24.56%
  QoQ % 3.08% 13.75% -16.90% 17.78% -38.61% -7.03% -
  Horiz. % 65.50% 63.55% 55.87% 67.23% 57.08% 92.97% 100.00%
DY 3.70 5.31 0.00 6.86 2.30 5.71 0.00 -
  QoQ % -30.32% 0.00% 0.00% 198.26% -59.72% 0.00% -
  Horiz. % 64.80% 92.99% 0.00% 120.14% 40.28% 100.00% -
P/NAPS 1.30 1.38 1.41 1.29 1.55 0.96 0.83 34.83%
  QoQ % -5.80% -2.13% 9.30% -16.77% 61.46% 15.66% -
  Horiz. % 156.63% 166.27% 169.88% 155.42% 186.75% 115.66% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers