Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -75.73%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 305,308 221,646 138,280 60,227 331,469 258,615 166,183 49.84%
  QoQ % 37.75% 60.29% 129.60% -81.83% 28.17% 55.62% -
  Horiz. % 183.72% 133.37% 83.21% 36.24% 199.46% 155.62% 100.00%
PBT 25,764 18,592 12,371 5,849 23,575 20,090 12,368 62.89%
  QoQ % 38.58% 50.29% 111.51% -75.19% 17.35% 62.44% -
  Horiz. % 208.31% 150.32% 100.02% 47.29% 190.61% 162.44% 100.00%
Tax -6,631 -4,722 -3,284 -1,524 -5,754 -4,849 -3,134 64.59%
  QoQ % -40.43% -43.79% -115.49% 73.51% -18.66% -54.72% -
  Horiz. % 211.58% 150.67% 104.79% 48.63% 183.60% 154.72% 100.00%
NP 19,133 13,870 9,087 4,325 17,821 15,241 9,234 62.31%
  QoQ % 37.95% 52.64% 110.10% -75.73% 16.93% 65.05% -
  Horiz. % 207.20% 150.21% 98.41% 46.84% 192.99% 165.05% 100.00%
NP to SH 19,133 13,870 9,087 4,325 17,821 15,241 9,234 62.31%
  QoQ % 37.95% 52.64% 110.10% -75.73% 16.93% 65.05% -
  Horiz. % 207.20% 150.21% 98.41% 46.84% 192.99% 165.05% 100.00%
Tax Rate 25.74 % 25.40 % 26.55 % 26.06 % 24.41 % 24.14 % 25.34 % 1.05%
  QoQ % 1.34% -4.33% 1.88% 6.76% 1.12% -4.74% -
  Horiz. % 101.58% 100.24% 104.78% 102.84% 96.33% 95.26% 100.00%
Total Cost 286,175 207,776 129,193 55,902 313,648 243,374 156,949 49.09%
  QoQ % 37.73% 60.83% 131.11% -82.18% 28.87% 55.07% -
  Horiz. % 182.34% 132.38% 82.32% 35.62% 199.84% 155.07% 100.00%
Net Worth 102,651 97,492 94,900 97,409 92,289 89,729 84,536 13.78%
  QoQ % 5.29% 2.73% -2.58% 5.55% 2.85% 6.14% -
  Horiz. % 121.43% 115.33% 112.26% 115.23% 109.17% 106.14% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,095 2,599 2,600 - 6,499 - - -
  QoQ % 249.86% -0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.95% 40.00% 40.00% 0.00% 100.00% - -
Div Payout % 47.54 % 18.74 % 28.61 % - % 36.47 % - % - % -
  QoQ % 153.68% -34.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.35% 51.38% 78.45% 0.00% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,651 97,492 94,900 97,409 92,289 89,729 84,536 13.78%
  QoQ % 5.29% 2.73% -2.58% 5.55% 2.85% 6.14% -
  Horiz. % 121.43% 115.33% 112.26% 115.23% 109.17% 106.14% 100.00%
NOSH 129,938 129,990 130,000 129,879 129,985 130,042 130,056 -0.06%
  QoQ % -0.04% -0.01% 0.09% -0.08% -0.04% -0.01% -
  Horiz. % 99.91% 99.95% 99.96% 99.86% 99.95% 99.99% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.27 % 6.26 % 6.57 % 7.18 % 5.38 % 5.89 % 5.56 % 8.32%
  QoQ % 0.16% -4.72% -8.50% 33.46% -8.66% 5.94% -
  Horiz. % 112.77% 112.59% 118.17% 129.14% 96.76% 105.94% 100.00%
ROE 18.64 % 14.23 % 9.58 % 4.44 % 19.31 % 16.99 % 10.92 % 42.69%
  QoQ % 30.99% 48.54% 115.77% -77.01% 13.66% 55.59% -
  Horiz. % 170.70% 130.31% 87.73% 40.66% 176.83% 155.59% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 234.96 170.51 106.37 46.37 255.00 198.87 127.78 49.92%
  QoQ % 37.80% 60.30% 129.39% -81.82% 28.22% 55.63% -
  Horiz. % 183.88% 133.44% 83.24% 36.29% 199.56% 155.63% 100.00%
EPS 14.72 10.67 6.99 3.33 13.71 11.72 7.10 62.38%
  QoQ % 37.96% 52.65% 109.91% -75.71% 16.98% 65.07% -
  Horiz. % 207.32% 150.28% 98.45% 46.90% 193.10% 165.07% 100.00%
DPS 7.00 2.00 2.00 0.00 5.00 0.00 0.00 -
  QoQ % 250.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 40.00% 40.00% 0.00% 100.00% - -
NAPS 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 13.85%
  QoQ % 5.33% 2.74% -2.67% 5.63% 2.90% 6.15% -
  Horiz. % 121.54% 115.38% 112.31% 115.38% 109.23% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.84 25.29 15.78 6.87 37.82 29.51 18.96 49.86%
  QoQ % 37.76% 60.27% 129.69% -81.84% 28.16% 55.64% -
  Horiz. % 183.76% 133.39% 83.23% 36.23% 199.47% 155.64% 100.00%
EPS 2.18 1.58 1.04 0.49 2.03 1.74 1.05 62.53%
  QoQ % 37.97% 51.92% 112.24% -75.86% 16.67% 65.71% -
  Horiz. % 207.62% 150.48% 99.05% 46.67% 193.33% 165.71% 100.00%
DPS 1.04 0.30 0.30 0.00 0.74 0.00 0.00 -
  QoQ % 246.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.54% 40.54% 40.54% 0.00% 100.00% - -
NAPS 0.1171 0.1112 0.1083 0.1111 0.1053 0.1024 0.0965 13.73%
  QoQ % 5.31% 2.68% -2.52% 5.51% 2.83% 6.11% -
  Horiz. % 121.35% 115.23% 112.23% 115.13% 109.12% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 -
P/RPS 0.45 0.48 0.65 1.29 0.25 0.34 0.59 -16.48%
  QoQ % -6.25% -26.15% -49.61% 416.00% -26.47% -42.37% -
  Horiz. % 76.27% 81.36% 110.17% 218.64% 42.37% 57.63% 100.00%
P/EPS 7.13 7.59 9.87 18.02 4.74 5.72 10.70 -23.65%
  QoQ % -6.06% -23.10% -45.23% 280.17% -17.13% -46.54% -
  Horiz. % 66.64% 70.93% 92.24% 168.41% 44.30% 53.46% 100.00%
EY 14.02 13.17 10.13 5.55 21.09 17.49 9.34 31.00%
  QoQ % 6.45% 30.01% 82.52% -73.68% 20.58% 87.26% -
  Horiz. % 150.11% 141.01% 108.46% 59.42% 225.80% 187.26% 100.00%
DY 6.67 2.47 2.90 0.00 7.69 0.00 0.00 -
  QoQ % 170.04% -14.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.74% 32.12% 37.71% 0.00% 100.00% - -
P/NAPS 1.33 1.08 0.95 0.80 0.92 0.97 1.17 8.90%
  QoQ % 23.15% 13.68% 18.75% -13.04% -5.15% -17.09% -
  Horiz. % 113.68% 92.31% 81.20% 68.38% 78.63% 82.91% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 30/07/08 -
Price 1.0200 1.1600 0.7000 0.6200 0.6000 0.6900 0.7800 -
P/RPS 0.43 0.68 0.66 1.34 0.24 0.35 0.61 -20.74%
  QoQ % -36.76% 3.03% -50.75% 458.33% -31.43% -42.62% -
  Horiz. % 70.49% 111.48% 108.20% 219.67% 39.34% 57.38% 100.00%
P/EPS 6.93 10.87 10.01 18.62 4.38 5.89 10.99 -26.40%
  QoQ % -36.25% 8.59% -46.24% 325.11% -25.64% -46.41% -
  Horiz. % 63.06% 98.91% 91.08% 169.43% 39.85% 53.59% 100.00%
EY 14.44 9.20 9.99 5.37 22.85 16.99 9.10 35.93%
  QoQ % 56.96% -7.91% 86.03% -76.50% 34.49% 86.70% -
  Horiz. % 158.68% 101.10% 109.78% 59.01% 251.10% 186.70% 100.00%
DY 6.86 1.72 2.86 0.00 8.33 0.00 0.00 -
  QoQ % 298.84% -39.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.35% 20.65% 34.33% 0.00% 100.00% - -
P/NAPS 1.29 1.55 0.96 0.83 0.85 1.00 1.20 4.93%
  QoQ % -16.77% 61.46% 15.66% -2.35% -15.00% -16.67% -
  Horiz. % 107.50% 129.17% 80.00% 69.17% 70.83% 83.33% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers