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 - 894,412
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.14 9.35 9.32 8.73 6.73 8.15 10.33 -1.23%
  QoQ % 8.45% 0.32% 6.76% 29.72% -17.42% -21.10% -
  Horiz. % 98.16% 90.51% 90.22% 84.51% 65.15% 78.90% 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 0.1206 0.1155 0.1090 0.1062 0.1089 0.1034 0.1003 13.09%
  QoQ % 4.42% 5.96% 2.64% -2.48% 5.32% 3.09% -
  Horiz. % 120.24% 115.15% 108.67% 105.88% 108.57% 103.09% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. Jaks Resources - An excellent joint venture deal with CPECC DK66
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers