Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     110.10%    YoY -     -1.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 90,721 305,308 221,646 138,280 60,227 331,469 258,615 -50.29%
  QoQ % -70.29% 37.75% 60.29% 129.60% -81.83% 28.17% -
  Horiz. % 35.08% 118.06% 85.71% 53.47% 23.29% 128.17% 100.00%
PBT 6,068 25,764 18,592 12,371 5,849 23,575 20,090 -55.02%
  QoQ % -76.45% 38.58% 50.29% 111.51% -75.19% 17.35% -
  Horiz. % 30.20% 128.24% 92.54% 61.58% 29.11% 117.35% 100.00%
Tax -1,507 -6,631 -4,722 -3,284 -1,524 -5,754 -4,849 -54.15%
  QoQ % 77.27% -40.43% -43.79% -115.49% 73.51% -18.66% -
  Horiz. % 31.08% 136.75% 97.38% 67.73% 31.43% 118.66% 100.00%
NP 4,561 19,133 13,870 9,087 4,325 17,821 15,241 -55.29%
  QoQ % -76.16% 37.95% 52.64% 110.10% -75.73% 16.93% -
  Horiz. % 29.93% 125.54% 91.00% 59.62% 28.38% 116.93% 100.00%
NP to SH 4,561 19,133 13,870 9,087 4,325 17,821 15,241 -55.29%
  QoQ % -76.16% 37.95% 52.64% 110.10% -75.73% 16.93% -
  Horiz. % 29.93% 125.54% 91.00% 59.62% 28.38% 116.93% 100.00%
Tax Rate 24.84 % 25.74 % 25.40 % 26.55 % 26.06 % 24.41 % 24.14 % 1.93%
  QoQ % -3.50% 1.34% -4.33% 1.88% 6.76% 1.12% -
  Horiz. % 102.90% 106.63% 105.22% 109.98% 107.95% 101.12% 100.00%
Total Cost 86,160 286,175 207,776 129,193 55,902 313,648 243,374 -49.99%
  QoQ % -69.89% 37.73% 60.83% 131.11% -82.18% 28.87% -
  Horiz. % 35.40% 117.59% 85.37% 53.08% 22.97% 128.87% 100.00%
Net Worth 107,852 102,651 97,492 94,900 97,409 92,289 89,729 13.06%
  QoQ % 5.07% 5.29% 2.73% -2.58% 5.55% 2.85% -
  Horiz. % 120.20% 114.40% 108.65% 105.76% 108.56% 102.85% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,095 2,599 2,600 - 6,499 - -
  QoQ % 0.00% 249.86% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.95% 40.00% 40.00% 0.00% 100.00% -
Div Payout % - % 47.54 % 18.74 % 28.61 % - % 36.47 % - % -
  QoQ % 0.00% 153.68% -34.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.35% 51.38% 78.45% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,852 102,651 97,492 94,900 97,409 92,289 89,729 13.06%
  QoQ % 5.07% 5.29% 2.73% -2.58% 5.55% 2.85% -
  Horiz. % 120.20% 114.40% 108.65% 105.76% 108.56% 102.85% 100.00%
NOSH 129,943 129,938 129,990 130,000 129,879 129,985 130,042 -0.05%
  QoQ % 0.00% -0.04% -0.01% 0.09% -0.08% -0.04% -
  Horiz. % 99.92% 99.92% 99.96% 99.97% 99.87% 99.96% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.03 % 6.27 % 6.26 % 6.57 % 7.18 % 5.38 % 5.89 % -10.00%
  QoQ % -19.78% 0.16% -4.72% -8.50% 33.46% -8.66% -
  Horiz. % 85.40% 106.45% 106.28% 111.55% 121.90% 91.34% 100.00%
ROE 4.23 % 18.64 % 14.23 % 9.58 % 4.44 % 19.31 % 16.99 % -60.46%
  QoQ % -77.31% 30.99% 48.54% 115.77% -77.01% 13.66% -
  Horiz. % 24.90% 109.71% 83.76% 56.39% 26.13% 113.66% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.82 234.96 170.51 106.37 46.37 255.00 198.87 -50.26%
  QoQ % -70.28% 37.80% 60.30% 129.39% -81.82% 28.22% -
  Horiz. % 35.11% 118.15% 85.74% 53.49% 23.32% 128.22% 100.00%
EPS 3.51 14.72 10.67 6.99 3.33 13.71 11.72 -55.27%
  QoQ % -76.15% 37.96% 52.65% 109.91% -75.71% 16.98% -
  Horiz. % 29.95% 125.60% 91.04% 59.64% 28.41% 116.98% 100.00%
DPS 0.00 7.00 2.00 2.00 0.00 5.00 0.00 -
  QoQ % 0.00% 250.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.00% 40.00% 40.00% 0.00% 100.00% -
NAPS 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 13.12%
  QoQ % 5.06% 5.33% 2.74% -2.67% 5.63% 2.90% -
  Horiz. % 120.29% 114.49% 108.70% 105.80% 108.70% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.13 34.08 24.74 15.44 6.72 37.00 28.87 -50.28%
  QoQ % -70.28% 37.75% 60.23% 129.76% -81.84% 28.16% -
  Horiz. % 35.09% 118.05% 85.69% 53.48% 23.28% 128.16% 100.00%
EPS 0.51 2.14 1.55 1.01 0.48 1.99 1.70 -55.22%
  QoQ % -76.17% 38.06% 53.47% 110.42% -75.88% 17.06% -
  Horiz. % 30.00% 125.88% 91.18% 59.41% 28.24% 117.06% 100.00%
DPS 0.00 1.02 0.29 0.29 0.00 0.73 0.00 -
  QoQ % 0.00% 251.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 139.73% 39.73% 39.73% 0.00% 100.00% -
NAPS 0.1204 0.1146 0.1088 0.1059 0.1087 0.1030 0.1002 13.04%
  QoQ % 5.06% 5.33% 2.74% -2.58% 5.53% 2.79% -
  Horiz. % 120.16% 114.37% 108.58% 105.69% 108.48% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 -
P/RPS 1.68 0.45 0.48 0.65 1.29 0.25 0.34 190.39%
  QoQ % 273.33% -6.25% -26.15% -49.61% 416.00% -26.47% -
  Horiz. % 494.12% 132.35% 141.18% 191.18% 379.41% 73.53% 100.00%
P/EPS 33.33 7.13 7.59 9.87 18.02 4.74 5.72 224.16%
  QoQ % 367.46% -6.06% -23.10% -45.23% 280.17% -17.13% -
  Horiz. % 582.69% 124.65% 132.69% 172.55% 315.03% 82.87% 100.00%
EY 3.00 14.02 13.17 10.13 5.55 21.09 17.49 -69.16%
  QoQ % -78.60% 6.45% 30.01% 82.52% -73.68% 20.58% -
  Horiz. % 17.15% 80.16% 75.30% 57.92% 31.73% 120.58% 100.00%
DY 0.00 6.67 2.47 2.90 0.00 7.69 0.00 -
  QoQ % 0.00% 170.04% -14.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.74% 32.12% 37.71% 0.00% 100.00% -
P/NAPS 1.41 1.33 1.08 0.95 0.80 0.92 0.97 28.35%
  QoQ % 6.02% 23.15% 13.68% 18.75% -13.04% -5.15% -
  Horiz. % 145.36% 137.11% 111.34% 97.94% 82.47% 94.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 -
Price 1.1700 1.0200 1.1600 0.7000 0.6200 0.6000 0.6900 -
P/RPS 1.68 0.43 0.68 0.66 1.34 0.24 0.35 184.82%
  QoQ % 290.70% -36.76% 3.03% -50.75% 458.33% -31.43% -
  Horiz. % 480.00% 122.86% 194.29% 188.57% 382.86% 68.57% 100.00%
P/EPS 33.33 6.93 10.87 10.01 18.62 4.38 5.89 217.89%
  QoQ % 380.95% -36.25% 8.59% -46.24% 325.11% -25.64% -
  Horiz. % 565.87% 117.66% 184.55% 169.95% 316.13% 74.36% 100.00%
EY 3.00 14.44 9.20 9.99 5.37 22.85 16.99 -68.56%
  QoQ % -79.22% 56.96% -7.91% 86.03% -76.50% 34.49% -
  Horiz. % 17.66% 84.99% 54.15% 58.80% 31.61% 134.49% 100.00%
DY 0.00 6.86 1.72 2.86 0.00 8.33 0.00 -
  QoQ % 0.00% 298.84% -39.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.35% 20.65% 34.33% 0.00% 100.00% -
P/NAPS 1.41 1.29 1.55 0.96 0.83 0.85 1.00 25.77%
  QoQ % 9.30% -16.77% 61.46% 15.66% -2.35% -15.00% -
  Horiz. % 141.00% 129.00% 155.00% 96.00% 83.00% 85.00% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers