Highlights

[LUXCHEM] QoQ Quarter Result on 2008-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -57.05%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 83,366 78,053 60,227 72,854 92,432 88,450 0 -
  QoQ % 6.81% 29.60% -17.33% -21.18% 4.50% 0.00% -
  Horiz. % 94.25% 88.25% 68.09% 82.37% 104.50% 100.00% -
PBT 6,221 6,522 5,849 3,485 7,722 6,151 0 -
  QoQ % -4.62% 11.51% 67.83% -54.87% 25.54% 0.00% -
  Horiz. % 101.14% 106.03% 95.09% 56.66% 125.54% 100.00% -
Tax -1,438 -1,760 -1,524 -905 -1,715 -1,444 0 -
  QoQ % 18.30% -15.49% -68.40% 47.23% -18.77% 0.00% -
  Horiz. % 99.58% 121.88% 105.54% 62.67% 118.77% 100.00% -
NP 4,783 4,762 4,325 2,580 6,007 4,707 0 -
  QoQ % 0.44% 10.10% 67.64% -57.05% 27.62% 0.00% -
  Horiz. % 101.61% 101.17% 91.88% 54.81% 127.62% 100.00% -
NP to SH 4,783 4,762 4,325 2,580 6,007 4,707 0 -
  QoQ % 0.44% 10.10% 67.64% -57.05% 27.62% 0.00% -
  Horiz. % 101.61% 101.17% 91.88% 54.81% 127.62% 100.00% -
Tax Rate 23.12 % 26.99 % 26.06 % 25.97 % 22.21 % 23.48 % - % -
  QoQ % -14.34% 3.57% 0.35% 16.93% -5.41% 0.00% -
  Horiz. % 98.47% 114.95% 110.99% 110.60% 94.59% 100.00% -
Total Cost 78,583 73,291 55,902 70,274 86,425 83,743 0 -
  QoQ % 7.22% 31.11% -20.45% -18.69% 3.20% 0.00% -
  Horiz. % 93.84% 87.52% 66.75% 83.92% 103.20% 100.00% -
Net Worth 97,479 94,979 97,409 92,515 89,714 84,517 - -
  QoQ % 2.63% -2.49% 5.29% 3.12% 6.15% 0.00% -
  Horiz. % 115.34% 112.38% 115.25% 109.46% 106.15% 100.00% -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,602 - 6,515 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.94% 0.00% 100.00% - - -
Div Payout % - % 54.64 % - % 252.53 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 21.64% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 97,479 94,979 97,409 92,515 89,714 84,517 - -
  QoQ % 2.63% -2.49% 5.29% 3.12% 6.15% 0.00% -
  Horiz. % 115.34% 112.38% 115.25% 109.46% 106.15% 100.00% -
NOSH 129,972 130,109 129,879 130,303 130,021 130,027 - -
  QoQ % -0.10% 0.18% -0.32% 0.22% -0.00% 0.00% -
  Horiz. % 99.96% 100.06% 99.89% 100.21% 100.00% 100.00% -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.74 % 6.10 % 7.18 % 3.54 % 6.50 % 5.32 % - % -
  QoQ % -5.90% -15.04% 102.82% -45.54% 22.18% 0.00% -
  Horiz. % 107.89% 114.66% 134.96% 66.54% 122.18% 100.00% -
ROE 4.91 % 5.01 % 4.44 % 2.79 % 6.70 % 5.57 % - % -
  QoQ % -2.00% 12.84% 59.14% -58.36% 20.29% 0.00% -
  Horiz. % 88.15% 89.95% 79.71% 50.09% 120.29% 100.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.14 59.99 46.37 55.91 71.09 68.02 - -
  QoQ % 6.92% 29.37% -17.06% -21.35% 4.51% 0.00% -
  Horiz. % 94.30% 88.19% 68.17% 82.20% 104.51% 100.00% -
EPS 3.68 3.66 3.33 1.98 4.62 3.62 0.00 -
  QoQ % 0.55% 9.91% 68.18% -57.14% 27.62% 0.00% -
  Horiz. % 101.66% 101.10% 91.99% 54.70% 127.62% 100.00% -
DPS 0.00 2.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.00% 0.00% 100.00% - - -
NAPS 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 - -
  QoQ % 2.74% -2.67% 5.63% 2.90% 6.15% 0.00% -
  Horiz. % 115.38% 112.31% 115.38% 109.23% 106.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.31 8.72 6.73 8.14 10.33 9.88 - -
  QoQ % 6.77% 29.57% -17.32% -21.20% 4.55% 0.00% -
  Horiz. % 94.23% 88.26% 68.12% 82.39% 104.55% 100.00% -
EPS 0.53 0.53 0.48 0.29 0.67 0.53 0.00 -
  QoQ % 0.00% 10.42% 65.52% -56.72% 26.42% 0.00% -
  Horiz. % 100.00% 100.00% 90.57% 54.72% 126.42% 100.00% -
DPS 0.00 0.29 0.00 0.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.73% 0.00% 100.00% - - -
NAPS 0.1089 0.1061 0.1088 0.1034 0.1002 0.0944 - -
  QoQ % 2.64% -2.48% 5.22% 3.19% 6.14% 0.00% -
  Horiz. % 115.36% 112.39% 115.25% 109.53% 106.14% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 0.0000 -
P/RPS 1.26 1.15 1.29 1.16 0.94 1.12 0.00 -
  QoQ % 9.57% -10.85% 11.21% 23.40% -16.07% 0.00% -
  Horiz. % 112.50% 102.68% 115.18% 103.57% 83.93% 100.00% -
P/EPS 22.01 18.85 18.02 32.83 14.50 20.99 0.00 -
  QoQ % 16.76% 4.61% -45.11% 126.41% -30.92% 0.00% -
  Horiz. % 104.86% 89.80% 85.85% 156.41% 69.08% 100.00% -
EY 4.54 5.30 5.55 3.05 6.90 4.76 0.00 -
  QoQ % -14.34% -4.50% 81.97% -55.80% 44.96% 0.00% -
  Horiz. % 95.38% 111.34% 116.60% 64.08% 144.96% 100.00% -
DY 0.00 2.90 0.00 7.69 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 37.71% 0.00% 100.00% - - -
P/NAPS 1.08 0.95 0.80 0.92 0.97 1.17 0.00 -
  QoQ % 13.68% 18.75% -13.04% -5.15% -17.09% 0.00% -
  Horiz. % 92.31% 81.20% 68.38% 78.63% 82.91% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 30/07/08 - -
Price 1.1600 0.7000 0.6200 0.6000 0.6900 0.7800 0.0000 -
P/RPS 1.81 1.17 1.34 1.07 0.97 1.15 0.00 -
  QoQ % 54.70% -12.69% 25.23% 10.31% -15.65% 0.00% -
  Horiz. % 157.39% 101.74% 116.52% 93.04% 84.35% 100.00% -
P/EPS 31.52 19.13 18.62 30.30 14.94 21.55 0.00 -
  QoQ % 64.77% 2.74% -38.55% 102.81% -30.67% 0.00% -
  Horiz. % 146.26% 88.77% 86.40% 140.60% 69.33% 100.00% -
EY 3.17 5.23 5.37 3.30 6.70 4.64 0.00 -
  QoQ % -39.39% -2.61% 62.73% -50.75% 44.40% 0.00% -
  Horiz. % 68.32% 112.72% 115.73% 71.12% 144.40% 100.00% -
DY 0.00 2.86 0.00 8.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.33% 0.00% 100.00% - - -
P/NAPS 1.55 0.96 0.83 0.85 1.00 1.20 0.00 -
  QoQ % 61.46% 15.66% -2.35% -15.00% -16.67% 0.00% -
  Horiz. % 129.17% 80.00% 69.17% 70.83% 83.33% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers