Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -4.65%    YoY -     5.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 399,823 387,489 380,078 362,884 305,308 295,528 276,560 27.77%
  QoQ % 3.18% 1.95% 4.74% 18.86% 3.31% 6.86% -
  Horiz. % 144.57% 140.11% 137.43% 131.21% 110.39% 106.86% 100.00%
PBT 28,046 26,562 26,894 24,272 25,764 24,789 24,742 8.69%
  QoQ % 5.58% -1.23% 10.80% -5.79% 3.93% 0.19% -
  Horiz. % 113.35% 107.36% 108.70% 98.10% 104.13% 100.19% 100.00%
Tax -7,563 -6,798 -6,842 -6,028 -6,631 -6,296 -6,568 9.83%
  QoQ % -11.24% 0.63% -13.50% 9.09% -5.32% 4.14% -
  Horiz. % 115.15% 103.51% 104.17% 91.78% 100.96% 95.86% 100.00%
NP 20,483 19,764 20,052 18,244 19,133 18,493 18,174 8.28%
  QoQ % 3.64% -1.44% 9.91% -4.65% 3.46% 1.76% -
  Horiz. % 112.70% 108.75% 110.33% 100.39% 105.28% 101.76% 100.00%
NP to SH 20,483 19,764 20,052 18,244 19,133 18,493 18,174 8.28%
  QoQ % 3.64% -1.44% 9.91% -4.65% 3.46% 1.76% -
  Horiz. % 112.70% 108.75% 110.33% 100.39% 105.28% 101.76% 100.00%
Tax Rate 26.97 % 25.59 % 25.44 % 24.84 % 25.74 % 25.40 % 26.55 % 1.05%
  QoQ % 5.39% 0.59% 2.42% -3.50% 1.34% -4.33% -
  Horiz. % 101.58% 96.38% 95.82% 93.56% 96.95% 95.67% 100.00%
Total Cost 379,340 367,725 360,026 344,640 286,175 277,034 258,386 29.08%
  QoQ % 3.16% 2.14% 4.46% 20.43% 3.30% 7.22% -
  Horiz. % 146.81% 142.32% 139.34% 133.38% 110.75% 107.22% 100.00%
Net Worth 113,072 107,921 106,631 107,852 102,651 97,492 94,900 12.35%
  QoQ % 4.77% 1.21% -1.13% 5.07% 5.29% 2.73% -
  Horiz. % 119.15% 113.72% 112.36% 113.65% 108.17% 102.73% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,397 5,201 7,802 - 9,095 3,466 5,200 58.51%
  QoQ % 99.91% -33.34% 0.00% 0.00% 162.39% -33.34% -
  Horiz. % 199.95% 100.02% 150.04% 0.00% 174.92% 66.66% 100.00%
Div Payout % 50.76 % 26.32 % 38.91 % - % 47.54 % 18.74 % 28.61 % 46.40%
  QoQ % 92.86% -32.36% 0.00% 0.00% 153.68% -34.50% -
  Horiz. % 177.42% 92.00% 136.00% 0.00% 166.17% 65.50% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 113,072 107,921 106,631 107,852 102,651 97,492 94,900 12.35%
  QoQ % 4.77% 1.21% -1.13% 5.07% 5.29% 2.73% -
  Horiz. % 119.15% 113.72% 112.36% 113.65% 108.17% 102.73% 100.00%
NOSH 129,968 130,026 130,038 129,943 129,938 129,990 130,000 -0.02%
  QoQ % -0.04% -0.01% 0.07% 0.00% -0.04% -0.01% -
  Horiz. % 99.98% 100.02% 100.03% 99.96% 99.95% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.12 % 5.10 % 5.28 % 5.03 % 6.27 % 6.26 % 6.57 % -15.28%
  QoQ % 0.39% -3.41% 4.97% -19.78% 0.16% -4.72% -
  Horiz. % 77.93% 77.63% 80.37% 76.56% 95.43% 95.28% 100.00%
ROE 18.11 % 18.31 % 18.80 % 16.92 % 18.64 % 18.97 % 19.15 % -3.64%
  QoQ % -1.09% -2.61% 11.11% -9.23% -1.74% -0.94% -
  Horiz. % 94.57% 95.61% 98.17% 88.36% 97.34% 99.06% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 307.63 298.01 292.28 279.26 234.96 227.35 212.74 27.79%
  QoQ % 3.23% 1.96% 4.66% 18.85% 3.35% 6.87% -
  Horiz. % 144.60% 140.08% 137.39% 131.27% 110.44% 106.87% 100.00%
EPS 15.76 15.20 15.42 14.04 14.72 14.23 13.98 8.29%
  QoQ % 3.68% -1.43% 9.83% -4.62% 3.44% 1.79% -
  Horiz. % 112.73% 108.73% 110.30% 100.43% 105.29% 101.79% 100.00%
DPS 8.00 4.00 6.00 0.00 7.00 2.67 4.00 58.54%
  QoQ % 100.00% -33.33% 0.00% 0.00% 162.17% -33.25% -
  Horiz. % 200.00% 100.00% 150.00% 0.00% 175.00% 66.75% 100.00%
NAPS 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 12.37%
  QoQ % 4.82% 1.22% -1.20% 5.06% 5.33% 2.74% -
  Horiz. % 119.18% 113.70% 112.33% 113.70% 108.22% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.67 43.29 42.47 40.54 34.11 33.02 30.90 27.77%
  QoQ % 3.19% 1.93% 4.76% 18.85% 3.30% 6.86% -
  Horiz. % 144.56% 140.10% 137.44% 131.20% 110.39% 106.86% 100.00%
EPS 2.29 2.21 2.24 2.04 2.14 2.07 2.03 8.34%
  QoQ % 3.62% -1.34% 9.80% -4.67% 3.38% 1.97% -
  Horiz. % 112.81% 108.87% 110.34% 100.49% 105.42% 101.97% 100.00%
DPS 1.16 0.58 0.87 0.00 1.02 0.39 0.58 58.54%
  QoQ % 100.00% -33.33% 0.00% 0.00% 161.54% -32.76% -
  Horiz. % 200.00% 100.00% 150.00% 0.00% 175.86% 67.24% 100.00%
NAPS 0.1263 0.1206 0.1191 0.1205 0.1147 0.1089 0.1060 12.36%
  QoQ % 4.73% 1.26% -1.16% 5.06% 5.33% 2.74% -
  Horiz. % 119.15% 113.77% 112.36% 113.68% 108.21% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 -
P/RPS 0.34 0.36 0.36 0.42 0.45 0.36 0.32 4.11%
  QoQ % -5.56% 0.00% -14.29% -6.67% 25.00% 12.50% -
  Horiz. % 106.25% 112.50% 112.50% 131.25% 140.62% 112.50% 100.00%
P/EPS 6.66 6.97 6.87 8.33 7.13 5.69 4.94 21.97%
  QoQ % -4.45% 1.46% -17.53% 16.83% 25.31% 15.18% -
  Horiz. % 134.82% 141.09% 139.07% 168.62% 144.33% 115.18% 100.00%
EY 15.01 14.34 14.55 12.00 14.02 17.56 20.26 -18.08%
  QoQ % 4.67% -1.44% 21.25% -14.41% -20.16% -13.33% -
  Horiz. % 74.09% 70.78% 71.82% 59.23% 69.20% 86.67% 100.00%
DY 7.62 3.77 5.66 0.00 6.67 3.29 5.80 19.90%
  QoQ % 102.12% -33.39% 0.00% 0.00% 102.74% -43.28% -
  Horiz. % 131.38% 65.00% 97.59% 0.00% 115.00% 56.72% 100.00%
P/NAPS 1.21 1.28 1.29 1.41 1.33 1.08 0.95 17.45%
  QoQ % -5.47% -0.78% -8.51% 6.02% 23.15% 13.68% -
  Horiz. % 127.37% 134.74% 135.79% 148.42% 140.00% 113.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 -
Price 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 -
P/RPS 0.35 0.36 0.39 0.42 0.43 0.51 0.33 3.99%
  QoQ % -2.78% -7.69% -7.14% -2.33% -15.69% 54.55% -
  Horiz. % 106.06% 109.09% 118.18% 127.27% 130.30% 154.55% 100.00%
P/EPS 6.92 7.11 7.33 8.33 6.93 8.15 5.01 23.95%
  QoQ % -2.67% -3.00% -12.00% 20.20% -14.97% 62.67% -
  Horiz. % 138.12% 141.92% 146.31% 166.27% 138.32% 162.67% 100.00%
EY 14.46 14.07 13.65 12.00 14.44 12.26 19.97 -19.32%
  QoQ % 2.77% 3.08% 13.75% -16.90% 17.78% -38.61% -
  Horiz. % 72.41% 70.46% 68.35% 60.09% 72.31% 61.39% 100.00%
DY 7.34 3.70 5.31 0.00 6.86 2.30 5.71 18.17%
  QoQ % 98.38% -30.32% 0.00% 0.00% 198.26% -59.72% -
  Horiz. % 128.55% 64.80% 92.99% 0.00% 120.14% 40.28% 100.00%
P/NAPS 1.25 1.30 1.38 1.41 1.29 1.55 0.96 19.18%
  QoQ % -3.85% -5.80% -2.13% 9.30% -16.77% 61.46% -
  Horiz. % 130.21% 135.42% 143.75% 146.88% 134.38% 161.46% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers