Highlights

[LUXCHEM] QoQ Quarter Result on 2010-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.24%    YoY -     0.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 133,259 107,401 109,206 100,578 99,319 90,721 83,662 36.51%
  QoQ % 24.08% -1.65% 8.58% 1.27% 9.48% 8.44% -
  Horiz. % 159.28% 128.37% 130.53% 120.22% 118.71% 108.44% 100.00%
PBT 7,968 7,779 8,124 6,475 7,380 6,068 7,172 7.29%
  QoQ % 2.43% -4.25% 25.47% -12.26% 21.62% -15.39% -
  Horiz. % 111.10% 108.46% 113.27% 90.28% 102.90% 84.61% 100.00%
Tax -2,004 -1,964 -2,464 -1,678 -1,914 -1,507 -1,909 3.30%
  QoQ % -2.04% 20.29% -46.84% 12.33% -27.01% 21.06% -
  Horiz. % 104.98% 102.88% 129.07% 87.90% 100.26% 78.94% 100.00%
NP 5,964 5,815 5,660 4,797 5,466 4,561 5,263 8.72%
  QoQ % 2.56% 2.74% 17.99% -12.24% 19.84% -13.34% -
  Horiz. % 113.32% 110.49% 107.54% 91.15% 103.86% 86.66% 100.00%
NP to SH 5,964 5,815 5,660 4,797 5,466 4,561 5,263 8.72%
  QoQ % 2.56% 2.74% 17.99% -12.24% 19.84% -13.34% -
  Horiz. % 113.32% 110.49% 107.54% 91.15% 103.86% 86.66% 100.00%
Tax Rate 25.15 % 25.25 % 30.33 % 25.92 % 25.93 % 24.84 % 26.62 % -3.73%
  QoQ % -0.40% -16.75% 17.01% -0.04% 4.39% -6.69% -
  Horiz. % 94.48% 94.85% 113.94% 97.37% 97.41% 93.31% 100.00%
Total Cost 127,295 101,586 103,546 95,781 93,853 86,160 78,399 38.27%
  QoQ % 25.31% -1.89% 8.11% 2.05% 8.93% 9.90% -
  Horiz. % 162.37% 129.58% 132.08% 122.17% 119.71% 109.90% 100.00%
Net Worth 118,240 119,682 113,200 107,899 106,717 107,852 103,327 9.43%
  QoQ % -1.20% 5.73% 4.91% 1.11% -1.05% 4.38% -
  Horiz. % 114.43% 115.83% 109.55% 104.42% 103.28% 104.38% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,898 - 6,505 - 3,904 - 6,539 -29.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.61% 0.00% 99.48% 0.00% 59.70% 0.00% 100.00%
Div Payout % 65.36 % - % 114.94 % - % 71.43 % - % 124.26 % -34.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.60% 0.00% 92.50% 0.00% 57.48% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 118,240 119,682 113,200 107,899 106,717 107,852 103,327 9.43%
  QoQ % -1.20% 5.73% 4.91% 1.11% -1.05% 4.38% -
  Horiz. % 114.43% 115.83% 109.55% 104.42% 103.28% 104.38% 100.00%
NOSH 129,934 130,089 130,114 129,999 130,142 129,943 130,794 -0.44%
  QoQ % -0.12% -0.02% 0.09% -0.11% 0.15% -0.65% -
  Horiz. % 99.34% 99.46% 99.48% 99.39% 99.50% 99.35% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.48 % 5.41 % 5.18 % 4.77 % 5.50 % 5.03 % 6.29 % -20.30%
  QoQ % -17.19% 4.44% 8.60% -13.27% 9.34% -20.03% -
  Horiz. % 71.22% 86.01% 82.35% 75.83% 87.44% 79.97% 100.00%
ROE 5.04 % 4.86 % 5.00 % 4.45 % 5.12 % 4.23 % 5.09 % -0.66%
  QoQ % 3.70% -2.80% 12.36% -13.09% 21.04% -16.90% -
  Horiz. % 99.02% 95.48% 98.23% 87.43% 100.59% 83.10% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 102.56 82.56 83.93 77.37 76.32 69.82 63.96 37.12%
  QoQ % 24.22% -1.63% 8.48% 1.38% 9.31% 9.16% -
  Horiz. % 160.35% 129.08% 131.22% 120.97% 119.32% 109.16% 100.00%
EPS 4.59 4.47 4.35 3.69 4.20 3.51 4.05 8.73%
  QoQ % 2.68% 2.76% 17.89% -12.14% 19.66% -13.33% -
  Horiz. % 113.33% 110.37% 107.41% 91.11% 103.70% 86.67% 100.00%
DPS 3.00 0.00 5.00 0.00 3.00 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% 60.00% 0.00% 100.00%
NAPS 0.9100 0.9200 0.8700 0.8300 0.8200 0.8300 0.7900 9.91%
  QoQ % -1.09% 5.75% 4.82% 1.22% -1.20% 5.06% -
  Horiz. % 115.19% 116.46% 110.13% 105.06% 103.80% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.90 12.01 12.21 11.25 11.10 10.14 9.35 36.55%
  QoQ % 24.06% -1.64% 8.53% 1.35% 9.47% 8.45% -
  Horiz. % 159.36% 128.45% 130.59% 120.32% 118.72% 108.45% 100.00%
EPS 0.67 0.65 0.63 0.54 0.61 0.51 0.59 8.87%
  QoQ % 3.08% 3.17% 16.67% -11.48% 19.61% -13.56% -
  Horiz. % 113.56% 110.17% 106.78% 91.53% 103.39% 86.44% 100.00%
DPS 0.44 0.00 0.73 0.00 0.44 0.00 0.73 -28.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.27% 0.00% 100.00% 0.00% 60.27% 0.00% 100.00%
NAPS 0.1322 0.1338 0.1266 0.1206 0.1193 0.1206 0.1155 9.45%
  QoQ % -1.20% 5.69% 4.98% 1.09% -1.08% 4.42% -
  Horiz. % 114.46% 115.84% 109.61% 104.42% 103.29% 104.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.0400 1.0900 1.0500 1.0600 1.0600 1.1700 1.0500 -
P/RPS 1.01 1.32 1.25 1.37 1.39 1.68 1.64 -27.68%
  QoQ % -23.48% 5.60% -8.76% -1.44% -17.26% 2.44% -
  Horiz. % 61.59% 80.49% 76.22% 83.54% 84.76% 102.44% 100.00%
P/EPS 22.66 24.38 24.14 28.73 25.24 33.33 26.09 -8.99%
  QoQ % -7.05% 0.99% -15.98% 13.83% -24.27% 27.75% -
  Horiz. % 86.85% 93.45% 92.53% 110.12% 96.74% 127.75% 100.00%
EY 4.41 4.10 4.14 3.48 3.96 3.00 3.83 9.89%
  QoQ % 7.56% -0.97% 18.97% -12.12% 32.00% -21.67% -
  Horiz. % 115.14% 107.05% 108.09% 90.86% 103.39% 78.33% 100.00%
DY 2.88 0.00 4.76 0.00 2.83 0.00 4.76 -28.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.50% 0.00% 100.00% 0.00% 59.45% 0.00% 100.00%
P/NAPS 1.14 1.18 1.21 1.28 1.29 1.41 1.33 -9.79%
  QoQ % -3.39% -2.48% -5.47% -0.78% -8.51% 6.02% -
  Horiz. % 85.71% 88.72% 90.98% 96.24% 96.99% 106.02% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 -
Price 1.0400 1.1100 1.0900 1.0800 1.1300 1.1700 1.0200 -
P/RPS 1.01 1.34 1.30 1.40 1.48 1.68 1.59 -26.17%
  QoQ % -24.63% 3.08% -7.14% -5.41% -11.90% 5.66% -
  Horiz. % 63.52% 84.28% 81.76% 88.05% 93.08% 105.66% 100.00%
P/EPS 22.66 24.83 25.06 29.27 26.90 33.33 25.35 -7.22%
  QoQ % -8.74% -0.92% -14.38% 8.81% -19.29% 31.48% -
  Horiz. % 89.39% 97.95% 98.86% 115.46% 106.11% 131.48% 100.00%
EY 4.41 4.03 3.99 3.42 3.72 3.00 3.94 7.82%
  QoQ % 9.43% 1.00% 16.67% -8.06% 24.00% -23.86% -
  Horiz. % 111.93% 102.28% 101.27% 86.80% 94.42% 76.14% 100.00%
DY 2.88 0.00 4.59 0.00 2.65 0.00 4.90 -29.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.78% 0.00% 93.67% 0.00% 54.08% 0.00% 100.00%
P/NAPS 1.14 1.21 1.25 1.30 1.38 1.41 1.29 -7.93%
  QoQ % -5.79% -3.20% -3.85% -5.80% -2.13% 9.30% -
  Horiz. % 88.37% 93.80% 96.90% 100.78% 106.98% 109.30% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers