Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     3.64%    YoY -     7.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 490,652 481,320 429,604 399,823 387,489 380,078 362,884 22.25%
  QoQ % 1.94% 12.04% 7.45% 3.18% 1.95% 4.74% -
  Horiz. % 135.21% 132.64% 118.39% 110.18% 106.78% 104.74% 100.00%
PBT 31,202 31,494 31,116 28,046 26,562 26,894 24,272 18.21%
  QoQ % -0.93% 1.21% 10.95% 5.58% -1.23% 10.80% -
  Horiz. % 128.55% 129.75% 128.20% 115.55% 109.44% 110.80% 100.00%
Tax -8,052 -7,936 -7,856 -7,563 -6,798 -6,842 -6,028 21.27%
  QoQ % -1.46% -1.02% -3.87% -11.24% 0.63% -13.50% -
  Horiz. % 133.58% 131.65% 130.33% 125.46% 112.78% 113.50% 100.00%
NP 23,150 23,558 23,260 20,483 19,764 20,052 18,244 17.19%
  QoQ % -1.73% 1.28% 13.56% 3.64% -1.44% 9.91% -
  Horiz. % 126.89% 129.13% 127.49% 112.27% 108.33% 109.91% 100.00%
NP to SH 23,150 23,558 23,260 20,483 19,764 20,052 18,244 17.19%
  QoQ % -1.73% 1.28% 13.56% 3.64% -1.44% 9.91% -
  Horiz. % 126.89% 129.13% 127.49% 112.27% 108.33% 109.91% 100.00%
Tax Rate 25.81 % 25.20 % 25.25 % 26.97 % 25.59 % 25.44 % 24.84 % 2.58%
  QoQ % 2.42% -0.20% -6.38% 5.39% 0.59% 2.42% -
  Horiz. % 103.90% 101.45% 101.65% 108.57% 103.02% 102.42% 100.00%
Total Cost 467,501 457,762 406,344 379,340 367,725 360,026 344,640 22.52%
  QoQ % 2.13% 12.65% 7.12% 3.16% 2.14% 4.46% -
  Horiz. % 135.65% 132.82% 117.90% 110.07% 106.70% 104.46% 100.00%
Net Worth 119,565 118,310 119,682 113,072 107,921 106,631 107,852 7.11%
  QoQ % 1.06% -1.15% 5.85% 4.77% 1.21% -1.13% -
  Horiz. % 110.86% 109.70% 110.97% 104.84% 100.06% 98.87% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,198 7,800 - 10,397 5,201 7,802 - -
  QoQ % -33.36% 0.00% 0.00% 99.91% -33.34% 0.00% -
  Horiz. % 66.63% 99.98% 0.00% 133.26% 66.66% 100.00% -
Div Payout % 22.46 % 33.11 % - % 50.76 % 26.32 % 38.91 % - % -
  QoQ % -32.17% 0.00% 0.00% 92.86% -32.36% 0.00% -
  Horiz. % 57.72% 85.09% 0.00% 130.45% 67.64% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,565 118,310 119,682 113,072 107,921 106,631 107,852 7.11%
  QoQ % 1.06% -1.15% 5.85% 4.77% 1.21% -1.13% -
  Horiz. % 110.86% 109.70% 110.97% 104.84% 100.06% 98.87% 100.00%
NOSH 129,962 130,011 130,089 129,968 130,026 130,038 129,943 0.01%
  QoQ % -0.04% -0.06% 0.09% -0.04% -0.01% 0.07% -
  Horiz. % 100.02% 100.05% 100.11% 100.02% 100.06% 100.07% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.72 % 4.89 % 5.41 % 5.12 % 5.10 % 5.28 % 5.03 % -4.15%
  QoQ % -3.48% -9.61% 5.66% 0.39% -3.41% 4.97% -
  Horiz. % 93.84% 97.22% 107.55% 101.79% 101.39% 104.97% 100.00%
ROE 19.36 % 19.91 % 19.43 % 18.11 % 18.31 % 18.80 % 16.92 % 9.39%
  QoQ % -2.76% 2.47% 7.29% -1.09% -2.61% 11.11% -
  Horiz. % 114.42% 117.67% 114.83% 107.03% 108.22% 111.11% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 377.53 370.21 330.24 307.63 298.01 292.28 279.26 22.24%
  QoQ % 1.98% 12.10% 7.35% 3.23% 1.96% 4.66% -
  Horiz. % 135.19% 132.57% 118.26% 110.16% 106.71% 104.66% 100.00%
EPS 17.81 18.12 17.88 15.76 15.20 15.42 14.04 17.17%
  QoQ % -1.71% 1.34% 13.45% 3.68% -1.43% 9.83% -
  Horiz. % 126.85% 129.06% 127.35% 112.25% 108.26% 109.83% 100.00%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 133.33% 66.67% 100.00% -
NAPS 0.9200 0.9100 0.9200 0.8700 0.8300 0.8200 0.8300 7.10%
  QoQ % 1.10% -1.09% 5.75% 4.82% 1.22% -1.20% -
  Horiz. % 110.84% 109.64% 110.84% 104.82% 100.00% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.82 53.78 48.00 44.67 43.29 42.47 40.54 22.26%
  QoQ % 1.93% 12.04% 7.45% 3.19% 1.93% 4.76% -
  Horiz. % 135.22% 132.66% 118.40% 110.19% 106.78% 104.76% 100.00%
EPS 2.59 2.63 2.60 2.29 2.21 2.24 2.04 17.23%
  QoQ % -1.52% 1.15% 13.54% 3.62% -1.34% 9.80% -
  Horiz. % 126.96% 128.92% 127.45% 112.25% 108.33% 109.80% 100.00%
DPS 0.58 0.87 0.00 1.16 0.58 0.87 0.00 -
  QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 133.33% 66.67% 100.00% -
NAPS 0.1336 0.1322 0.1337 0.1263 0.1206 0.1191 0.1205 7.12%
  QoQ % 1.06% -1.12% 5.86% 4.73% 1.26% -1.16% -
  Horiz. % 110.87% 109.71% 110.95% 104.81% 100.08% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9700 1.0400 1.0900 1.0500 1.0600 1.0600 1.1700 -
P/RPS 0.26 0.28 0.33 0.34 0.36 0.36 0.42 -27.34%
  QoQ % -7.14% -15.15% -2.94% -5.56% 0.00% -14.29% -
  Horiz. % 61.90% 66.67% 78.57% 80.95% 85.71% 85.71% 100.00%
P/EPS 5.45 5.74 6.10 6.66 6.97 6.87 8.33 -24.62%
  QoQ % -5.05% -5.90% -8.41% -4.45% 1.46% -17.53% -
  Horiz. % 65.43% 68.91% 73.23% 79.95% 83.67% 82.47% 100.00%
EY 18.36 17.42 16.40 15.01 14.34 14.55 12.00 32.74%
  QoQ % 5.40% 6.22% 9.26% 4.67% -1.44% 21.25% -
  Horiz. % 153.00% 145.17% 136.67% 125.08% 119.50% 121.25% 100.00%
DY 4.12 5.77 0.00 7.62 3.77 5.66 0.00 -
  QoQ % -28.60% 0.00% 0.00% 102.12% -33.39% 0.00% -
  Horiz. % 72.79% 101.94% 0.00% 134.63% 66.61% 100.00% -
P/NAPS 1.05 1.14 1.18 1.21 1.28 1.29 1.41 -17.83%
  QoQ % -7.89% -3.39% -2.48% -5.47% -0.78% -8.51% -
  Horiz. % 74.47% 80.85% 83.69% 85.82% 90.78% 91.49% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 -
Price 1.0200 1.0400 1.1100 1.0900 1.0800 1.1300 1.1700 -
P/RPS 0.27 0.28 0.34 0.35 0.36 0.39 0.42 -25.49%
  QoQ % -3.57% -17.65% -2.86% -2.78% -7.69% -7.14% -
  Horiz. % 64.29% 66.67% 80.95% 83.33% 85.71% 92.86% 100.00%
P/EPS 5.73 5.74 6.21 6.92 7.11 7.33 8.33 -22.06%
  QoQ % -0.17% -7.57% -10.26% -2.67% -3.00% -12.00% -
  Horiz. % 68.79% 68.91% 74.55% 83.07% 85.35% 88.00% 100.00%
EY 17.46 17.42 16.11 14.46 14.07 13.65 12.00 28.37%
  QoQ % 0.23% 8.13% 11.41% 2.77% 3.08% 13.75% -
  Horiz. % 145.50% 145.17% 134.25% 120.50% 117.25% 113.75% 100.00%
DY 3.92 5.77 0.00 7.34 3.70 5.31 0.00 -
  QoQ % -32.06% 0.00% 0.00% 98.38% -30.32% 0.00% -
  Horiz. % 73.82% 108.66% 0.00% 138.23% 69.68% 100.00% -
P/NAPS 1.11 1.14 1.21 1.25 1.30 1.38 1.41 -14.73%
  QoQ % -2.63% -5.79% -3.20% -3.85% -5.80% -2.13% -
  Horiz. % 78.72% 80.85% 85.82% 88.65% 92.20% 97.87% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers