Highlights

[LUXCHEM] QoQ Cumulative 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 -     37.95%    YoY -     7.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 290,617 190,039 90,721 305,308 221,646 138,280 60,227 185.28%
  QoQ % 52.92% 109.48% -70.29% 37.75% 60.29% 129.60% -
  Horiz. % 482.54% 315.54% 150.63% 506.93% 368.02% 229.60% 100.00%
PBT 19,922 13,447 6,068 25,764 18,592 12,371 5,849 126.21%
  QoQ % 48.15% 121.61% -76.45% 38.58% 50.29% 111.51% -
  Horiz. % 340.61% 229.90% 103.74% 440.49% 317.87% 211.51% 100.00%
Tax -5,099 -3,421 -1,507 -6,631 -4,722 -3,284 -1,524 123.54%
  QoQ % -49.05% -127.01% 77.27% -40.43% -43.79% -115.49% -
  Horiz. % 334.58% 224.48% 98.88% 435.10% 309.84% 215.49% 100.00%
NP 14,823 10,026 4,561 19,133 13,870 9,087 4,325 127.15%
  QoQ % 47.85% 119.82% -76.16% 37.95% 52.64% 110.10% -
  Horiz. % 342.73% 231.82% 105.46% 442.38% 320.69% 210.10% 100.00%
NP to SH 14,823 10,026 4,561 19,133 13,870 9,087 4,325 127.15%
  QoQ % 47.85% 119.82% -76.16% 37.95% 52.64% 110.10% -
  Horiz. % 342.73% 231.82% 105.46% 442.38% 320.69% 210.10% 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 275,794 180,013 86,160 286,175 207,776 129,193 55,902 189.52%
  QoQ % 53.21% 108.93% -69.89% 37.73% 60.83% 131.11% -
  Horiz. % 493.35% 322.02% 154.13% 511.92% 371.68% 231.11% 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 3,900 3,901 - 9,095 2,599 2,600 - -
  QoQ % -0.01% 0.00% 0.00% 249.86% -0.01% 0.00% -
  Horiz. % 150.03% 150.04% 0.00% 349.83% 99.99% 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 13.73 % 9.40 % 4.23 % 18.64 % 14.23 % 9.58 % 4.44 % 112.11%
  QoQ % 46.06% 122.22% -77.31% 30.99% 48.54% 115.77% -
  Horiz. % 309.23% 211.71% 95.27% 419.82% 320.50% 215.77% 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 223.51 146.14 69.82 234.96 170.51 106.37 46.37 185.07%
  QoQ % 52.94% 109.31% -70.28% 37.80% 60.30% 129.39% -
  Horiz. % 482.01% 315.16% 150.57% 506.71% 367.72% 229.39% 100.00%
EPS 11.40 7.71 3.51 14.72 10.67 6.99 3.33 126.98%
  QoQ % 47.86% 119.66% -76.15% 37.96% 52.65% 109.91% -
  Horiz. % 342.34% 231.53% 105.41% 442.04% 320.42% 209.91% 100.00%
DPS 3.00 3.00 0.00 7.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 250.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 0.00% 350.00% 100.00% 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 - 890,773
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.63 21.33 10.18 34.27 24.88 15.52 6.76 185.34%
  QoQ % 52.98% 109.53% -70.29% 37.74% 60.31% 129.59% -
  Horiz. % 482.69% 315.53% 150.59% 506.95% 368.05% 229.59% 100.00%
EPS 1.66 1.13 0.51 2.15 1.56 1.02 0.49 125.40%
  QoQ % 46.90% 121.57% -76.28% 37.82% 52.94% 108.16% -
  Horiz. % 338.78% 230.61% 104.08% 438.78% 318.37% 208.16% 100.00%
DPS 0.44 0.44 0.00 1.02 0.29 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 251.72% 0.00% 0.00% -
  Horiz. % 151.72% 151.72% 0.00% 351.72% 100.00% 100.00% -
NAPS 0.1212 0.1197 0.1211 0.1152 0.1094 0.1065 0.1094 7.06%
  QoQ % 1.25% -1.16% 5.12% 5.30% 2.72% -2.65% -
  Horiz. % 110.79% 109.41% 110.69% 105.30% 100.00% 97.35% 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 0.47 0.73 1.68 0.45 0.48 0.65 1.29 -48.96%
  QoQ % -35.62% -56.55% 273.33% -6.25% -26.15% -49.61% -
  Horiz. % 36.43% 56.59% 130.23% 34.88% 37.21% 50.39% 100.00%
P/EPS 9.30 13.75 33.33 7.13 7.59 9.87 18.02 -35.63%
  QoQ % -32.36% -58.75% 367.46% -6.06% -23.10% -45.23% -
  Horiz. % 51.61% 76.30% 184.96% 39.57% 42.12% 54.77% 100.00%
EY 10.75 7.27 3.00 14.02 13.17 10.13 5.55 55.32%
  QoQ % 47.87% 142.33% -78.60% 6.45% 30.01% 82.52% -
  Horiz. % 193.69% 130.99% 54.05% 252.61% 237.30% 182.52% 100.00%
DY 2.83 2.83 0.00 6.67 2.47 2.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 170.04% -14.83% 0.00% -
  Horiz. % 97.59% 97.59% 0.00% 230.00% 85.17% 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 0.48 0.77 1.68 0.43 0.68 0.66 1.34 -49.53%
  QoQ % -37.66% -54.17% 290.70% -36.76% 3.03% -50.75% -
  Horiz. % 35.82% 57.46% 125.37% 32.09% 50.75% 49.25% 100.00%
P/EPS 9.47 14.66 33.33 6.93 10.87 10.01 18.62 -36.26%
  QoQ % -35.40% -56.02% 380.95% -36.25% 8.59% -46.24% -
  Horiz. % 50.86% 78.73% 179.00% 37.22% 58.38% 53.76% 100.00%
EY 10.56 6.82 3.00 14.44 9.20 9.99 5.37 56.90%
  QoQ % 54.84% 127.33% -79.22% 56.96% -7.91% 86.03% -
  Horiz. % 196.65% 127.00% 55.87% 268.90% 171.32% 186.03% 100.00%
DY 2.78 2.65 0.00 6.86 1.72 2.86 0.00 -
  QoQ % 4.91% 0.00% 0.00% 298.84% -39.86% 0.00% -
  Horiz. % 97.20% 92.66% 0.00% 239.86% 60.14% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers