Highlights

[LUXCHEM] QoQ Quarter Result on 2010-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     19.84%    YoY -     14.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 107,401 109,206 100,578 99,319 90,721 83,662 83,366 18.42%
  QoQ % -1.65% 8.58% 1.27% 9.48% 8.44% 0.36% -
  Horiz. % 128.83% 131.00% 120.65% 119.14% 108.82% 100.36% 100.00%
PBT 7,779 8,124 6,475 7,380 6,068 7,172 6,221 16.08%
  QoQ % -4.25% 25.47% -12.26% 21.62% -15.39% 15.29% -
  Horiz. % 125.04% 130.59% 104.08% 118.63% 97.54% 115.29% 100.00%
Tax -1,964 -2,464 -1,678 -1,914 -1,507 -1,909 -1,438 23.12%
  QoQ % 20.29% -46.84% 12.33% -27.01% 21.06% -32.75% -
  Horiz. % 136.58% 171.35% 116.69% 133.10% 104.80% 132.75% 100.00%
NP 5,815 5,660 4,797 5,466 4,561 5,263 4,783 13.92%
  QoQ % 2.74% 17.99% -12.24% 19.84% -13.34% 10.04% -
  Horiz. % 121.58% 118.34% 100.29% 114.28% 95.36% 110.04% 100.00%
NP to SH 5,815 5,660 4,797 5,466 4,561 5,263 4,783 13.92%
  QoQ % 2.74% 17.99% -12.24% 19.84% -13.34% 10.04% -
  Horiz. % 121.58% 118.34% 100.29% 114.28% 95.36% 110.04% 100.00%
Tax Rate 25.25 % 30.33 % 25.92 % 25.93 % 24.84 % 26.62 % 23.12 % 6.06%
  QoQ % -16.75% 17.01% -0.04% 4.39% -6.69% 15.14% -
  Horiz. % 109.21% 131.19% 112.11% 112.15% 107.44% 115.14% 100.00%
Total Cost 101,586 103,546 95,781 93,853 86,160 78,399 78,583 18.69%
  QoQ % -1.89% 8.11% 2.05% 8.93% 9.90% -0.23% -
  Horiz. % 129.27% 131.77% 121.89% 119.43% 109.64% 99.77% 100.00%
Net Worth 119,682 113,200 107,899 106,717 107,852 103,327 97,479 14.67%
  QoQ % 5.73% 4.91% 1.11% -1.05% 4.38% 6.00% -
  Horiz. % 122.78% 116.13% 110.69% 109.48% 110.64% 106.00% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 6,505 - 3,904 - 6,539 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.48% 0.00% 59.70% 0.00% 100.00% -
Div Payout % - % 114.94 % - % 71.43 % - % 124.26 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.50% 0.00% 57.48% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,682 113,200 107,899 106,717 107,852 103,327 97,479 14.67%
  QoQ % 5.73% 4.91% 1.11% -1.05% 4.38% 6.00% -
  Horiz. % 122.78% 116.13% 110.69% 109.48% 110.64% 106.00% 100.00%
NOSH 130,089 130,114 129,999 130,142 129,943 130,794 129,972 0.06%
  QoQ % -0.02% 0.09% -0.11% 0.15% -0.65% 0.63% -
  Horiz. % 100.09% 100.11% 100.02% 100.13% 99.98% 100.63% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.41 % 5.18 % 4.77 % 5.50 % 5.03 % 6.29 % 5.74 % -3.87%
  QoQ % 4.44% 8.60% -13.27% 9.34% -20.03% 9.58% -
  Horiz. % 94.25% 90.24% 83.10% 95.82% 87.63% 109.58% 100.00%
ROE 4.86 % 5.00 % 4.45 % 5.12 % 4.23 % 5.09 % 4.91 % -0.68%
  QoQ % -2.80% 12.36% -13.09% 21.04% -16.90% 3.67% -
  Horiz. % 98.98% 101.83% 90.63% 104.28% 86.15% 103.67% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 82.56 83.93 77.37 76.32 69.82 63.96 64.14 18.35%
  QoQ % -1.63% 8.48% 1.38% 9.31% 9.16% -0.28% -
  Horiz. % 128.72% 130.85% 120.63% 118.99% 108.86% 99.72% 100.00%
EPS 4.47 4.35 3.69 4.20 3.51 4.05 3.68 13.86%
  QoQ % 2.76% 17.89% -12.14% 19.66% -13.33% 10.05% -
  Horiz. % 121.47% 118.21% 100.27% 114.13% 95.38% 110.05% 100.00%
DPS 0.00 5.00 0.00 3.00 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% 60.00% 0.00% 100.00% -
NAPS 0.9200 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 14.61%
  QoQ % 5.75% 4.82% 1.22% -1.20% 5.06% 5.33% -
  Horiz. % 122.67% 116.00% 110.67% 109.33% 110.67% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.99 12.19 11.23 11.09 10.13 9.34 9.31 18.39%
  QoQ % -1.64% 8.55% 1.26% 9.48% 8.46% 0.32% -
  Horiz. % 128.79% 130.93% 120.62% 119.12% 108.81% 100.32% 100.00%
EPS 0.65 0.63 0.54 0.61 0.51 0.59 0.53 14.59%
  QoQ % 3.17% 16.67% -11.48% 19.61% -13.56% 11.32% -
  Horiz. % 122.64% 118.87% 101.89% 115.09% 96.23% 111.32% 100.00%
DPS 0.00 0.73 0.00 0.44 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% 60.27% 0.00% 100.00% -
NAPS 0.1336 0.1264 0.1204 0.1191 0.1204 0.1153 0.1088 14.68%
  QoQ % 5.70% 4.98% 1.09% -1.08% 4.42% 5.97% -
  Horiz. % 122.79% 116.18% 110.66% 109.47% 110.66% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.0900 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 -
P/RPS 1.32 1.25 1.37 1.39 1.68 1.64 1.26 3.15%
  QoQ % 5.60% -8.76% -1.44% -17.26% 2.44% 30.16% -
  Horiz. % 104.76% 99.21% 108.73% 110.32% 133.33% 130.16% 100.00%
P/EPS 24.38 24.14 28.73 25.24 33.33 26.09 22.01 7.06%
  QoQ % 0.99% -15.98% 13.83% -24.27% 27.75% 18.54% -
  Horiz. % 110.77% 109.68% 130.53% 114.68% 151.43% 118.54% 100.00%
EY 4.10 4.14 3.48 3.96 3.00 3.83 4.54 -6.58%
  QoQ % -0.97% 18.97% -12.12% 32.00% -21.67% -15.64% -
  Horiz. % 90.31% 91.19% 76.65% 87.22% 66.08% 84.36% 100.00%
DY 0.00 4.76 0.00 2.83 0.00 4.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 59.45% 0.00% 100.00% -
P/NAPS 1.18 1.21 1.28 1.29 1.41 1.33 1.08 6.09%
  QoQ % -2.48% -5.47% -0.78% -8.51% 6.02% 23.15% -
  Horiz. % 109.26% 112.04% 118.52% 119.44% 130.56% 123.15% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 -
Price 1.1100 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 -
P/RPS 1.34 1.30 1.40 1.48 1.68 1.59 1.81 -18.18%
  QoQ % 3.08% -7.14% -5.41% -11.90% 5.66% -12.15% -
  Horiz. % 74.03% 71.82% 77.35% 81.77% 92.82% 87.85% 100.00%
P/EPS 24.83 25.06 29.27 26.90 33.33 25.35 31.52 -14.72%
  QoQ % -0.92% -14.38% 8.81% -19.29% 31.48% -19.57% -
  Horiz. % 78.78% 79.51% 92.86% 85.34% 105.74% 80.43% 100.00%
EY 4.03 3.99 3.42 3.72 3.00 3.94 3.17 17.37%
  QoQ % 1.00% 16.67% -8.06% 24.00% -23.86% 24.29% -
  Horiz. % 127.13% 125.87% 107.89% 117.35% 94.64% 124.29% 100.00%
DY 0.00 4.59 0.00 2.65 0.00 4.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.67% 0.00% 54.08% 0.00% 100.00% -
P/NAPS 1.21 1.25 1.30 1.38 1.41 1.29 1.55 -15.23%
  QoQ % -3.20% -3.85% -5.80% -2.13% 9.30% -16.77% -
  Horiz. % 78.06% 80.65% 83.87% 89.03% 90.97% 83.23% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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