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 - 875,517
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.27 12.47 11.49 11.34 10.36 9.56 9.52 18.45%
  QoQ % -1.60% 8.53% 1.32% 9.46% 8.37% 0.42% -
  Horiz. % 128.89% 130.99% 120.69% 119.12% 108.82% 100.42% 100.00%
EPS 0.66 0.65 0.55 0.62 0.52 0.60 0.55 12.94%
  QoQ % 1.54% 18.18% -11.29% 19.23% -13.33% 9.09% -
  Horiz. % 120.00% 118.18% 100.00% 112.73% 94.55% 109.09% 100.00%
DPS 0.00 0.74 0.00 0.45 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.67% 0.00% 60.00% 0.00% 100.00% -
NAPS 0.1367 0.1293 0.1232 0.1219 0.1232 0.1180 0.1113 14.70%
  QoQ % 5.72% 4.95% 1.07% -1.06% 4.41% 6.02% -
  Horiz. % 122.82% 116.17% 110.69% 109.52% 110.69% 106.02% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers