Highlights

[LUXCHEM] QoQ Cumulative 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 -     52.64%    YoY -     -9.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 190,039 90,721 305,308 221,646 138,280 60,227 331,469 -31.06%
  QoQ % 109.48% -70.29% 37.75% 60.29% 129.60% -81.83% -
  Horiz. % 57.33% 27.37% 92.11% 66.87% 41.72% 18.17% 100.00%
PBT 13,447 6,068 25,764 18,592 12,371 5,849 23,575 -31.29%
  QoQ % 121.61% -76.45% 38.58% 50.29% 111.51% -75.19% -
  Horiz. % 57.04% 25.74% 109.29% 78.86% 52.48% 24.81% 100.00%
Tax -3,421 -1,507 -6,631 -4,722 -3,284 -1,524 -5,754 -29.36%
  QoQ % -127.01% 77.27% -40.43% -43.79% -115.49% 73.51% -
  Horiz. % 59.45% 26.19% 115.24% 82.06% 57.07% 26.49% 100.00%
NP 10,026 4,561 19,133 13,870 9,087 4,325 17,821 -31.92%
  QoQ % 119.82% -76.16% 37.95% 52.64% 110.10% -75.73% -
  Horiz. % 56.26% 25.59% 107.36% 77.83% 50.99% 24.27% 100.00%
NP to SH 10,026 4,561 19,133 13,870 9,087 4,325 17,821 -31.92%
  QoQ % 119.82% -76.16% 37.95% 52.64% 110.10% -75.73% -
  Horiz. % 56.26% 25.59% 107.36% 77.83% 50.99% 24.27% 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 180,013 86,160 286,175 207,776 129,193 55,902 313,648 -31.01%
  QoQ % 108.93% -69.89% 37.73% 60.83% 131.11% -82.18% -
  Horiz. % 57.39% 27.47% 91.24% 66.24% 41.19% 17.82% 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 3,901 - 9,095 2,599 2,600 - 6,499 -28.91%
  QoQ % 0.00% 0.00% 249.86% -0.01% 0.00% 0.00% -
  Horiz. % 60.02% 0.00% 139.95% 40.00% 40.00% 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 9.40 % 4.23 % 18.64 % 14.23 % 9.58 % 4.44 % 19.31 % -38.20%
  QoQ % 122.22% -77.31% 30.99% 48.54% 115.77% -77.01% -
  Horiz. % 48.68% 21.91% 96.53% 73.69% 49.61% 22.99% 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 146.14 69.82 234.96 170.51 106.37 46.37 255.00 -31.08%
  QoQ % 109.31% -70.28% 37.80% 60.30% 129.39% -81.82% -
  Horiz. % 57.31% 27.38% 92.14% 66.87% 41.71% 18.18% 100.00%
EPS 7.71 3.51 14.72 10.67 6.99 3.33 13.71 -31.94%
  QoQ % 119.66% -76.15% 37.96% 52.65% 109.91% -75.71% -
  Horiz. % 56.24% 25.60% 107.37% 77.83% 50.98% 24.29% 100.00%
DPS 3.00 0.00 7.00 2.00 2.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 140.00% 40.00% 40.00% 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 - 895,027
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.23 10.14 34.11 24.76 15.45 6.73 37.03 -31.06%
  QoQ % 109.37% -70.27% 37.76% 60.26% 129.57% -81.83% -
  Horiz. % 57.33% 27.38% 92.11% 66.86% 41.72% 18.17% 100.00%
EPS 1.12 0.51 2.14 1.55 1.02 0.48 1.99 -31.90%
  QoQ % 119.61% -76.17% 38.06% 51.96% 112.50% -75.88% -
  Horiz. % 56.28% 25.63% 107.54% 77.89% 51.26% 24.12% 100.00%
DPS 0.44 0.00 1.02 0.29 0.29 0.00 0.73 -28.71%
  QoQ % 0.00% 0.00% 251.72% 0.00% 0.00% 0.00% -
  Horiz. % 60.27% 0.00% 139.73% 39.73% 39.73% 0.00% 100.00%
NAPS 0.1191 0.1205 0.1147 0.1089 0.1060 0.1088 0.1031 10.12%
  QoQ % -1.16% 5.06% 5.33% 2.74% -2.57% 5.53% -
  Horiz. % 115.52% 116.88% 111.25% 105.63% 102.81% 105.53% 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 0.73 1.68 0.45 0.48 0.65 1.29 0.25 104.70%
  QoQ % -56.55% 273.33% -6.25% -26.15% -49.61% 416.00% -
  Horiz. % 292.00% 672.00% 180.00% 192.00% 260.00% 516.00% 100.00%
P/EPS 13.75 33.33 7.13 7.59 9.87 18.02 4.74 103.80%
  QoQ % -58.75% 367.46% -6.06% -23.10% -45.23% 280.17% -
  Horiz. % 290.08% 703.16% 150.42% 160.13% 208.23% 380.17% 100.00%
EY 7.27 3.00 14.02 13.17 10.13 5.55 21.09 -50.93%
  QoQ % 142.33% -78.60% 6.45% 30.01% 82.52% -73.68% -
  Horiz. % 34.47% 14.22% 66.48% 62.45% 48.03% 26.32% 100.00%
DY 2.83 0.00 6.67 2.47 2.90 0.00 7.69 -48.74%
  QoQ % 0.00% 0.00% 170.04% -14.83% 0.00% 0.00% -
  Horiz. % 36.80% 0.00% 86.74% 32.12% 37.71% 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 0.77 1.68 0.43 0.68 0.66 1.34 0.24 118.00%
  QoQ % -54.17% 290.70% -36.76% 3.03% -50.75% 458.33% -
  Horiz. % 320.83% 700.00% 179.17% 283.33% 275.00% 558.33% 100.00%
P/EPS 14.66 33.33 6.93 10.87 10.01 18.62 4.38 124.25%
  QoQ % -56.02% 380.95% -36.25% 8.59% -46.24% 325.11% -
  Horiz. % 334.70% 760.96% 158.22% 248.17% 228.54% 425.11% 100.00%
EY 6.82 3.00 14.44 9.20 9.99 5.37 22.85 -55.44%
  QoQ % 127.33% -79.22% 56.96% -7.91% 86.03% -76.50% -
  Horiz. % 29.85% 13.13% 63.19% 40.26% 43.72% 23.50% 100.00%
DY 2.65 0.00 6.86 1.72 2.86 0.00 8.33 -53.50%
  QoQ % 0.00% 0.00% 298.84% -39.86% 0.00% 0.00% -
  Horiz. % 31.81% 0.00% 82.35% 20.65% 34.33% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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