Highlights

[LUXCHEM] QoQ Quarter Result on 2009-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     0.44%    YoY -     -20.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 99,319 90,721 83,662 83,366 78,053 60,227 72,854 23.02%
  QoQ % 9.48% 8.44% 0.36% 6.81% 29.60% -17.33% -
  Horiz. % 136.33% 124.52% 114.84% 114.43% 107.14% 82.67% 100.00%
PBT 7,380 6,068 7,172 6,221 6,522 5,849 3,485 65.13%
  QoQ % 21.62% -15.39% 15.29% -4.62% 11.51% 67.83% -
  Horiz. % 211.76% 174.12% 205.80% 178.51% 187.14% 167.83% 100.00%
Tax -1,914 -1,507 -1,909 -1,438 -1,760 -1,524 -905 64.99%
  QoQ % -27.01% 21.06% -32.75% 18.30% -15.49% -68.40% -
  Horiz. % 211.49% 166.52% 210.94% 158.90% 194.48% 168.40% 100.00%
NP 5,466 4,561 5,263 4,783 4,762 4,325 2,580 65.18%
  QoQ % 19.84% -13.34% 10.04% 0.44% 10.10% 67.64% -
  Horiz. % 211.86% 176.78% 203.99% 185.39% 184.57% 167.64% 100.00%
NP to SH 5,466 4,561 5,263 4,783 4,762 4,325 2,580 65.18%
  QoQ % 19.84% -13.34% 10.04% 0.44% 10.10% 67.64% -
  Horiz. % 211.86% 176.78% 203.99% 185.39% 184.57% 167.64% 100.00%
Tax Rate 25.93 % 24.84 % 26.62 % 23.12 % 26.99 % 26.06 % 25.97 % -0.10%
  QoQ % 4.39% -6.69% 15.14% -14.34% 3.57% 0.35% -
  Horiz. % 99.85% 95.65% 102.50% 89.03% 103.93% 100.35% 100.00%
Total Cost 93,853 86,160 78,399 78,583 73,291 55,902 70,274 21.34%
  QoQ % 8.93% 9.90% -0.23% 7.22% 31.11% -20.45% -
  Horiz. % 133.55% 122.61% 111.56% 111.82% 104.29% 79.55% 100.00%
Net Worth 106,717 107,852 103,327 97,479 94,979 97,409 92,515 10.02%
  QoQ % -1.05% 4.38% 6.00% 2.63% -2.49% 5.29% -
  Horiz. % 115.35% 116.58% 111.69% 105.37% 102.66% 105.29% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,904 - 6,539 - 2,602 - 6,515 -28.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.93% 0.00% 100.38% 0.00% 39.94% 0.00% 100.00%
Div Payout % 71.43 % - % 124.26 % - % 54.64 % - % 252.53 % -57.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.29% 0.00% 49.21% 0.00% 21.64% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 106,717 107,852 103,327 97,479 94,979 97,409 92,515 10.02%
  QoQ % -1.05% 4.38% 6.00% 2.63% -2.49% 5.29% -
  Horiz. % 115.35% 116.58% 111.69% 105.37% 102.66% 105.29% 100.00%
NOSH 130,142 129,943 130,794 129,972 130,109 129,879 130,303 -0.08%
  QoQ % 0.15% -0.65% 0.63% -0.10% 0.18% -0.32% -
  Horiz. % 99.88% 99.72% 100.38% 99.75% 99.85% 99.68% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.50 % 5.03 % 6.29 % 5.74 % 6.10 % 7.18 % 3.54 % 34.25%
  QoQ % 9.34% -20.03% 9.58% -5.90% -15.04% 102.82% -
  Horiz. % 155.37% 142.09% 177.68% 162.15% 172.32% 202.82% 100.00%
ROE 5.12 % 4.23 % 5.09 % 4.91 % 5.01 % 4.44 % 2.79 % 50.06%
  QoQ % 21.04% -16.90% 3.67% -2.00% 12.84% 59.14% -
  Horiz. % 183.51% 151.61% 182.44% 175.99% 179.57% 159.14% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.32 69.82 63.96 64.14 59.99 46.37 55.91 23.13%
  QoQ % 9.31% 9.16% -0.28% 6.92% 29.37% -17.06% -
  Horiz. % 136.51% 124.88% 114.40% 114.72% 107.30% 82.94% 100.00%
EPS 4.20 3.51 4.05 3.68 3.66 3.33 1.98 65.32%
  QoQ % 19.66% -13.33% 10.05% 0.55% 9.91% 68.18% -
  Horiz. % 212.12% 177.27% 204.55% 185.86% 184.85% 168.18% 100.00%
DPS 3.00 0.00 5.00 0.00 2.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 100.00% 0.00% 40.00% 0.00% 100.00%
NAPS 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 10.11%
  QoQ % -1.20% 5.06% 5.33% 2.74% -2.67% 5.63% -
  Horiz. % 115.49% 116.90% 111.27% 105.63% 102.82% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.34 10.36 9.56 9.52 8.92 6.88 8.32 23.00%
  QoQ % 9.46% 8.37% 0.42% 6.73% 29.65% -17.31% -
  Horiz. % 136.30% 124.52% 114.90% 114.42% 107.21% 82.69% 100.00%
EPS 0.62 0.52 0.60 0.55 0.54 0.49 0.29 66.19%
  QoQ % 19.23% -13.33% 9.09% 1.85% 10.20% 68.97% -
  Horiz. % 213.79% 179.31% 206.90% 189.66% 186.21% 168.97% 100.00%
DPS 0.45 0.00 0.75 0.00 0.30 0.00 0.74 -28.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.81% 0.00% 101.35% 0.00% 40.54% 0.00% 100.00%
NAPS 0.1219 0.1232 0.1180 0.1113 0.1085 0.1113 0.1057 10.00%
  QoQ % -1.06% 4.41% 6.02% 2.58% -2.52% 5.30% -
  Horiz. % 115.33% 116.56% 111.64% 105.30% 102.65% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 -
P/RPS 1.39 1.68 1.64 1.26 1.15 1.29 1.16 12.85%
  QoQ % -17.26% 2.44% 30.16% 9.57% -10.85% 11.21% -
  Horiz. % 119.83% 144.83% 141.38% 108.62% 99.14% 111.21% 100.00%
P/EPS 25.24 33.33 26.09 22.01 18.85 18.02 32.83 -16.12%
  QoQ % -24.27% 27.75% 18.54% 16.76% 4.61% -45.11% -
  Horiz. % 76.88% 101.52% 79.47% 67.04% 57.42% 54.89% 100.00%
EY 3.96 3.00 3.83 4.54 5.30 5.55 3.05 19.07%
  QoQ % 32.00% -21.67% -15.64% -14.34% -4.50% 81.97% -
  Horiz. % 129.84% 98.36% 125.57% 148.85% 173.77% 181.97% 100.00%
DY 2.83 0.00 4.76 0.00 2.90 0.00 7.69 -48.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.80% 0.00% 61.90% 0.00% 37.71% 0.00% 100.00%
P/NAPS 1.29 1.41 1.33 1.08 0.95 0.80 0.92 25.35%
  QoQ % -8.51% 6.02% 23.15% 13.68% 18.75% -13.04% -
  Horiz. % 140.22% 153.26% 144.57% 117.39% 103.26% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 -
Price 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 0.6000 -
P/RPS 1.48 1.68 1.59 1.81 1.17 1.34 1.07 24.22%
  QoQ % -11.90% 5.66% -12.15% 54.70% -12.69% 25.23% -
  Horiz. % 138.32% 157.01% 148.60% 169.16% 109.35% 125.23% 100.00%
P/EPS 26.90 33.33 25.35 31.52 19.13 18.62 30.30 -7.65%
  QoQ % -19.29% 31.48% -19.57% 64.77% 2.74% -38.55% -
  Horiz. % 88.78% 110.00% 83.66% 104.03% 63.14% 61.45% 100.00%
EY 3.72 3.00 3.94 3.17 5.23 5.37 3.30 8.34%
  QoQ % 24.00% -23.86% 24.29% -39.39% -2.61% 62.73% -
  Horiz. % 112.73% 90.91% 119.39% 96.06% 158.48% 162.73% 100.00%
DY 2.65 0.00 4.90 0.00 2.86 0.00 8.33 -53.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.81% 0.00% 58.82% 0.00% 34.33% 0.00% 100.00%
P/NAPS 1.38 1.41 1.29 1.55 0.96 0.83 0.85 38.26%
  QoQ % -2.13% 9.30% -16.77% 61.46% 15.66% -2.35% -
  Horiz. % 162.35% 165.88% 151.76% 182.35% 112.94% 97.65% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers