Highlights

[LUXCHEM] QoQ 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 -     10.10%    YoY -     1.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 83,662 83,366 78,053 60,227 72,854 92,432 -1.24%
  QoQ % 8.44% 0.36% 6.81% 29.60% -17.33% -21.18% -
  Horiz. % 98.15% 90.51% 90.19% 84.44% 65.16% 78.82% 100.00%
PBT 6,068 7,172 6,221 6,522 5,849 3,485 7,722 -14.86%
  QoQ % -15.39% 15.29% -4.62% 11.51% 67.83% -54.87% -
  Horiz. % 78.58% 92.88% 80.56% 84.46% 75.74% 45.13% 100.00%
Tax -1,507 -1,909 -1,438 -1,760 -1,524 -905 -1,715 -8.27%
  QoQ % 21.06% -32.75% 18.30% -15.49% -68.40% 47.23% -
  Horiz. % 87.87% 111.31% 83.85% 102.62% 88.86% 52.77% 100.00%
NP 4,561 5,263 4,783 4,762 4,325 2,580 6,007 -16.79%
  QoQ % -13.34% 10.04% 0.44% 10.10% 67.64% -57.05% -
  Horiz. % 75.93% 87.61% 79.62% 79.27% 72.00% 42.95% 100.00%
NP to SH 4,561 5,263 4,783 4,762 4,325 2,580 6,007 -16.79%
  QoQ % -13.34% 10.04% 0.44% 10.10% 67.64% -57.05% -
  Horiz. % 75.93% 87.61% 79.62% 79.27% 72.00% 42.95% 100.00%
Tax Rate 24.84 % 26.62 % 23.12 % 26.99 % 26.06 % 25.97 % 22.21 % 7.75%
  QoQ % -6.69% 15.14% -14.34% 3.57% 0.35% 16.93% -
  Horiz. % 111.84% 119.86% 104.10% 121.52% 117.33% 116.93% 100.00%
Total Cost 86,160 78,399 78,583 73,291 55,902 70,274 86,425 -0.20%
  QoQ % 9.90% -0.23% 7.22% 31.11% -20.45% -18.69% -
  Horiz. % 99.69% 90.71% 90.93% 84.80% 64.68% 81.31% 100.00%
Net Worth 107,852 103,327 97,479 94,979 97,409 92,515 89,714 13.07%
  QoQ % 4.38% 6.00% 2.63% -2.49% 5.29% 3.12% -
  Horiz. % 120.22% 115.17% 108.65% 105.87% 108.58% 103.12% 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 - 6,539 - 2,602 - 6,515 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.38% 0.00% 39.94% 0.00% 100.00% -
Div Payout % - % 124.26 % - % 54.64 % - % 252.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.21% 0.00% 21.64% 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 107,852 103,327 97,479 94,979 97,409 92,515 89,714 13.07%
  QoQ % 4.38% 6.00% 2.63% -2.49% 5.29% 3.12% -
  Horiz. % 120.22% 115.17% 108.65% 105.87% 108.58% 103.12% 100.00%
NOSH 129,943 130,794 129,972 130,109 129,879 130,303 130,021 -0.04%
  QoQ % -0.65% 0.63% -0.10% 0.18% -0.32% 0.22% -
  Horiz. % 99.94% 100.59% 99.96% 100.07% 99.89% 100.22% 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 % 6.29 % 5.74 % 6.10 % 7.18 % 3.54 % 6.50 % -15.72%
  QoQ % -20.03% 9.58% -5.90% -15.04% 102.82% -45.54% -
  Horiz. % 77.38% 96.77% 88.31% 93.85% 110.46% 54.46% 100.00%
ROE 4.23 % 5.09 % 4.91 % 5.01 % 4.44 % 2.79 % 6.70 % -26.43%
  QoQ % -16.90% 3.67% -2.00% 12.84% 59.14% -58.36% -
  Horiz. % 63.13% 75.97% 73.28% 74.78% 66.27% 41.64% 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 63.96 64.14 59.99 46.37 55.91 71.09 -1.20%
  QoQ % 9.16% -0.28% 6.92% 29.37% -17.06% -21.35% -
  Horiz. % 98.21% 89.97% 90.22% 84.39% 65.23% 78.65% 100.00%
EPS 3.51 4.05 3.68 3.66 3.33 1.98 4.62 -16.75%
  QoQ % -13.33% 10.05% 0.55% 9.91% 68.18% -57.14% -
  Horiz. % 75.97% 87.66% 79.65% 79.22% 72.08% 42.86% 100.00%
DPS 0.00 5.00 0.00 2.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 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 9.34 9.31 8.71 6.72 8.13 10.32 -1.23%
  QoQ % 8.46% 0.32% 6.89% 29.61% -17.34% -21.22% -
  Horiz. % 98.16% 90.50% 90.21% 84.40% 65.12% 78.78% 100.00%
EPS 0.51 0.59 0.53 0.53 0.48 0.29 0.67 -16.65%
  QoQ % -13.56% 11.32% 0.00% 10.42% 65.52% -56.72% -
  Horiz. % 76.12% 88.06% 79.10% 79.10% 71.64% 43.28% 100.00%
DPS 0.00 0.73 0.00 0.29 0.00 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 39.73% 0.00% 100.00% -
NAPS 0.1204 0.1153 0.1088 0.1060 0.1087 0.1033 0.1001 13.11%
  QoQ % 4.42% 5.97% 2.64% -2.48% 5.23% 3.20% -
  Horiz. % 120.28% 115.18% 108.69% 105.89% 108.59% 103.20% 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 1.64 1.26 1.15 1.29 1.16 0.94 47.32%
  QoQ % 2.44% 30.16% 9.57% -10.85% 11.21% 23.40% -
  Horiz. % 178.72% 174.47% 134.04% 122.34% 137.23% 123.40% 100.00%
P/EPS 33.33 26.09 22.01 18.85 18.02 32.83 14.50 74.26%
  QoQ % 27.75% 18.54% 16.76% 4.61% -45.11% 126.41% -
  Horiz. % 229.86% 179.93% 151.79% 130.00% 124.28% 226.41% 100.00%
EY 3.00 3.83 4.54 5.30 5.55 3.05 6.90 -42.64%
  QoQ % -21.67% -15.64% -14.34% -4.50% 81.97% -55.80% -
  Horiz. % 43.48% 55.51% 65.80% 76.81% 80.43% 44.20% 100.00%
DY 0.00 4.76 0.00 2.90 0.00 7.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.90% 0.00% 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 1.59 1.81 1.17 1.34 1.07 0.97 44.27%
  QoQ % 5.66% -12.15% 54.70% -12.69% 25.23% 10.31% -
  Horiz. % 173.20% 163.92% 186.60% 120.62% 138.14% 110.31% 100.00%
P/EPS 33.33 25.35 31.52 19.13 18.62 30.30 14.94 70.82%
  QoQ % 31.48% -19.57% 64.77% 2.74% -38.55% 102.81% -
  Horiz. % 223.09% 169.68% 210.98% 128.05% 124.63% 202.81% 100.00%
EY 3.00 3.94 3.17 5.23 5.37 3.30 6.70 -41.50%
  QoQ % -23.86% 24.29% -39.39% -2.61% 62.73% -50.75% -
  Horiz. % 44.78% 58.81% 47.31% 78.06% 80.15% 49.25% 100.00%
DY 0.00 4.90 0.00 2.86 0.00 8.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.82% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers