Highlights

[LUXCHEM] QoQ Cumulative 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 -     38.18%    YoY -     7.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 367,989 240,660 107,401 399,823 290,617 190,039 90,721 154.13%
  QoQ % 52.91% 124.08% -73.14% 37.58% 52.92% 109.48% -
  Horiz. % 405.63% 265.27% 118.39% 440.72% 320.34% 209.48% 100.00%
PBT 23,402 15,747 7,779 28,046 19,922 13,447 6,068 145.72%
  QoQ % 48.61% 102.43% -72.26% 40.78% 48.15% 121.61% -
  Horiz. % 385.66% 259.51% 128.20% 462.20% 328.31% 221.61% 100.00%
Tax -6,039 -3,968 -1,964 -7,563 -5,099 -3,421 -1,507 152.08%
  QoQ % -52.19% -102.04% 74.03% -48.32% -49.05% -127.01% -
  Horiz. % 400.73% 263.30% 130.33% 501.86% 338.35% 227.01% 100.00%
NP 17,363 11,779 5,815 20,483 14,823 10,026 4,561 143.61%
  QoQ % 47.41% 102.56% -71.61% 38.18% 47.85% 119.82% -
  Horiz. % 380.68% 258.25% 127.49% 449.09% 324.99% 219.82% 100.00%
NP to SH 17,363 11,779 5,815 20,483 14,823 10,026 4,561 143.61%
  QoQ % 47.41% 102.56% -71.61% 38.18% 47.85% 119.82% -
  Horiz. % 380.68% 258.25% 127.49% 449.09% 324.99% 219.82% 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 350,626 228,881 101,586 379,340 275,794 180,013 86,160 154.68%
  QoQ % 53.19% 125.31% -73.22% 37.54% 53.21% 108.93% -
  Horiz. % 406.95% 265.65% 117.90% 440.27% 320.10% 208.93% 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 3,898 3,900 - 10,397 3,900 3,901 - -
  QoQ % -0.04% 0.00% 0.00% 166.55% -0.01% 0.00% -
  Horiz. % 99.94% 99.98% 0.00% 266.52% 99.99% 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 14.52 % 9.96 % 4.86 % 18.11 % 13.73 % 9.40 % 4.23 % 127.38%
  QoQ % 45.78% 104.94% -73.16% 31.90% 46.06% 122.22% -
  Horiz. % 343.26% 235.46% 114.89% 428.13% 324.59% 222.22% 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 283.15 185.11 82.56 307.63 223.51 146.14 69.82 154.09%
  QoQ % 52.96% 124.21% -73.16% 37.64% 52.94% 109.31% -
  Horiz. % 405.54% 265.12% 118.25% 440.60% 320.12% 209.31% 100.00%
EPS 13.36 9.06 4.47 15.76 11.40 7.71 3.51 143.58%
  QoQ % 47.46% 102.68% -71.64% 38.25% 47.86% 119.66% -
  Horiz. % 380.63% 258.12% 127.35% 449.00% 324.79% 219.66% 100.00%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 266.67% 100.00% 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 - 887,412
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.47 27.12 12.10 45.05 32.75 21.41 10.22 154.19%
  QoQ % 52.91% 124.13% -73.14% 37.56% 52.97% 109.49% -
  Horiz. % 405.77% 265.36% 118.40% 440.80% 320.45% 209.49% 100.00%
EPS 1.96 1.33 0.66 2.31 1.67 1.13 0.51 145.15%
  QoQ % 47.37% 101.52% -71.43% 38.32% 47.79% 121.57% -
  Horiz. % 384.31% 260.78% 129.41% 452.94% 327.45% 221.57% 100.00%
DPS 0.44 0.44 0.00 1.17 0.44 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 165.91% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 265.91% 100.00% 100.00% -
NAPS 0.1347 0.1333 0.1349 0.1274 0.1216 0.1202 0.1215 7.11%
  QoQ % 1.05% -1.19% 5.89% 4.77% 1.16% -1.07% -
  Horiz. % 110.86% 109.71% 111.03% 104.86% 100.08% 98.93% 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 0.34 0.56 1.32 0.34 0.47 0.73 1.68 -65.50%
  QoQ % -39.29% -57.58% 288.24% -27.66% -35.62% -56.55% -
  Horiz. % 20.24% 33.33% 78.57% 20.24% 27.98% 43.45% 100.00%
P/EPS 7.26 11.48 24.38 6.66 9.30 13.75 33.33 -63.76%
  QoQ % -36.76% -52.91% 266.07% -28.39% -32.36% -58.75% -
  Horiz. % 21.78% 34.44% 73.15% 19.98% 27.90% 41.25% 100.00%
EY 13.77 8.71 4.10 15.01 10.75 7.27 3.00 175.93%
  QoQ % 58.09% 112.44% -72.68% 39.63% 47.87% 142.33% -
  Horiz. % 459.00% 290.33% 136.67% 500.33% 358.33% 242.33% 100.00%
DY 3.09 2.88 0.00 7.62 2.83 2.83 0.00 -
  QoQ % 7.29% 0.00% 0.00% 169.26% 0.00% 0.00% -
  Horiz. % 109.19% 101.77% 0.00% 269.26% 100.00% 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 0.36 0.56 1.34 0.35 0.48 0.77 1.68 -64.16%
  QoQ % -35.71% -58.21% 282.86% -27.08% -37.66% -54.17% -
  Horiz. % 21.43% 33.33% 79.76% 20.83% 28.57% 45.83% 100.00%
P/EPS 7.63 11.48 24.83 6.92 9.47 14.66 33.33 -62.54%
  QoQ % -33.54% -53.77% 258.82% -26.93% -35.40% -56.02% -
  Horiz. % 22.89% 34.44% 74.50% 20.76% 28.41% 43.98% 100.00%
EY 13.10 8.71 4.03 14.46 10.56 6.82 3.00 166.92%
  QoQ % 50.40% 116.13% -72.13% 36.93% 54.84% 127.33% -
  Horiz. % 436.67% 290.33% 134.33% 482.00% 352.00% 227.33% 100.00%
DY 2.94 2.88 0.00 7.34 2.78 2.65 0.00 -
  QoQ % 2.08% 0.00% 0.00% 164.03% 4.91% 0.00% -
  Horiz. % 110.94% 108.68% 0.00% 276.98% 104.91% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers