Highlights

[LUXCHEM] QoQ Quarter Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     10.04%    YoY -     103.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,578 99,319 90,721 83,662 83,366 78,053 60,227 40.71%
  QoQ % 1.27% 9.48% 8.44% 0.36% 6.81% 29.60% -
  Horiz. % 167.00% 164.91% 150.63% 138.91% 138.42% 129.60% 100.00%
PBT 6,475 7,380 6,068 7,172 6,221 6,522 5,849 7.01%
  QoQ % -12.26% 21.62% -15.39% 15.29% -4.62% 11.51% -
  Horiz. % 110.70% 126.18% 103.74% 122.62% 106.36% 111.51% 100.00%
Tax -1,678 -1,914 -1,507 -1,909 -1,438 -1,760 -1,524 6.62%
  QoQ % 12.33% -27.01% 21.06% -32.75% 18.30% -15.49% -
  Horiz. % 110.10% 125.59% 98.88% 125.26% 94.36% 115.49% 100.00%
NP 4,797 5,466 4,561 5,263 4,783 4,762 4,325 7.14%
  QoQ % -12.24% 19.84% -13.34% 10.04% 0.44% 10.10% -
  Horiz. % 110.91% 126.38% 105.46% 121.69% 110.59% 110.10% 100.00%
NP to SH 4,797 5,466 4,561 5,263 4,783 4,762 4,325 7.14%
  QoQ % -12.24% 19.84% -13.34% 10.04% 0.44% 10.10% -
  Horiz. % 110.91% 126.38% 105.46% 121.69% 110.59% 110.10% 100.00%
Tax Rate 25.92 % 25.93 % 24.84 % 26.62 % 23.12 % 26.99 % 26.06 % -0.36%
  QoQ % -0.04% 4.39% -6.69% 15.14% -14.34% 3.57% -
  Horiz. % 99.46% 99.50% 95.32% 102.15% 88.72% 103.57% 100.00%
Total Cost 95,781 93,853 86,160 78,399 78,583 73,291 55,902 43.14%
  QoQ % 2.05% 8.93% 9.90% -0.23% 7.22% 31.11% -
  Horiz. % 171.34% 167.89% 154.13% 140.24% 140.57% 131.11% 100.00%
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.05%
  QoQ % 1.11% -1.05% 4.38% 6.00% 2.63% -2.49% -
  Horiz. % 110.77% 109.55% 110.72% 106.08% 100.07% 97.51% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,904 - 6,539 - 2,602 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.04% 0.00% 251.32% 0.00% 100.00% -
Div Payout % - % 71.43 % - % 124.26 % - % 54.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.73% 0.00% 227.42% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.05%
  QoQ % 1.11% -1.05% 4.38% 6.00% 2.63% -2.49% -
  Horiz. % 110.77% 109.55% 110.72% 106.08% 100.07% 97.51% 100.00%
NOSH 129,999 130,142 129,943 130,794 129,972 130,109 129,879 0.06%
  QoQ % -0.11% 0.15% -0.65% 0.63% -0.10% 0.18% -
  Horiz. % 100.09% 100.20% 100.05% 100.70% 100.07% 100.18% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.77 % 5.50 % 5.03 % 6.29 % 5.74 % 6.10 % 7.18 % -23.84%
  QoQ % -13.27% 9.34% -20.03% 9.58% -5.90% -15.04% -
  Horiz. % 66.43% 76.60% 70.06% 87.60% 79.94% 84.96% 100.00%
ROE 4.45 % 5.12 % 4.23 % 5.09 % 4.91 % 5.01 % 4.44 % 0.15%
  QoQ % -13.09% 21.04% -16.90% 3.67% -2.00% 12.84% -
  Horiz. % 100.23% 115.32% 95.27% 114.64% 110.59% 112.84% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.37 76.32 69.82 63.96 64.14 59.99 46.37 40.63%
  QoQ % 1.38% 9.31% 9.16% -0.28% 6.92% 29.37% -
  Horiz. % 166.85% 164.59% 150.57% 137.93% 138.32% 129.37% 100.00%
EPS 3.69 4.20 3.51 4.05 3.68 3.66 3.33 7.08%
  QoQ % -12.14% 19.66% -13.33% 10.05% 0.55% 9.91% -
  Horiz. % 110.81% 126.13% 105.41% 121.62% 110.51% 109.91% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 250.00% 0.00% 100.00% -
NAPS 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 6.98%
  QoQ % 1.22% -1.20% 5.06% 5.33% 2.74% -2.67% -
  Horiz. % 110.67% 109.33% 110.67% 105.33% 100.00% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.25 11.10 10.14 9.35 9.32 8.73 6.73 40.81%
  QoQ % 1.35% 9.47% 8.45% 0.32% 6.76% 29.72% -
  Horiz. % 167.16% 164.93% 150.67% 138.93% 138.48% 129.72% 100.00%
EPS 0.54 0.61 0.51 0.59 0.53 0.53 0.48 8.16%
  QoQ % -11.48% 19.61% -13.56% 11.32% 0.00% 10.42% -
  Horiz. % 112.50% 127.08% 106.25% 122.92% 110.42% 110.42% 100.00%
DPS 0.00 0.44 0.00 0.73 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.72% 0.00% 251.72% 0.00% 100.00% -
NAPS 0.1206 0.1193 0.1206 0.1155 0.1090 0.1062 0.1089 7.03%
  QoQ % 1.09% -1.08% 4.42% 5.96% 2.64% -2.48% -
  Horiz. % 110.74% 109.55% 110.74% 106.06% 100.09% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 -
P/RPS 1.37 1.39 1.68 1.64 1.26 1.15 1.29 4.09%
  QoQ % -1.44% -17.26% 2.44% 30.16% 9.57% -10.85% -
  Horiz. % 106.20% 107.75% 130.23% 127.13% 97.67% 89.15% 100.00%
P/EPS 28.73 25.24 33.33 26.09 22.01 18.85 18.02 36.44%
  QoQ % 13.83% -24.27% 27.75% 18.54% 16.76% 4.61% -
  Horiz. % 159.43% 140.07% 184.96% 144.78% 122.14% 104.61% 100.00%
EY 3.48 3.96 3.00 3.83 4.54 5.30 5.55 -26.72%
  QoQ % -12.12% 32.00% -21.67% -15.64% -14.34% -4.50% -
  Horiz. % 62.70% 71.35% 54.05% 69.01% 81.80% 95.50% 100.00%
DY 0.00 2.83 0.00 4.76 0.00 2.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.59% 0.00% 164.14% 0.00% 100.00% -
P/NAPS 1.28 1.29 1.41 1.33 1.08 0.95 0.80 36.76%
  QoQ % -0.78% -8.51% 6.02% 23.15% 13.68% 18.75% -
  Horiz. % 160.00% 161.25% 176.25% 166.25% 135.00% 118.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 -
Price 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 -
P/RPS 1.40 1.48 1.68 1.59 1.81 1.17 1.34 2.96%
  QoQ % -5.41% -11.90% 5.66% -12.15% 54.70% -12.69% -
  Horiz. % 104.48% 110.45% 125.37% 118.66% 135.07% 87.31% 100.00%
P/EPS 29.27 26.90 33.33 25.35 31.52 19.13 18.62 35.16%
  QoQ % 8.81% -19.29% 31.48% -19.57% 64.77% 2.74% -
  Horiz. % 157.20% 144.47% 179.00% 136.14% 169.28% 102.74% 100.00%
EY 3.42 3.72 3.00 3.94 3.17 5.23 5.37 -25.96%
  QoQ % -8.06% 24.00% -23.86% 24.29% -39.39% -2.61% -
  Horiz. % 63.69% 69.27% 55.87% 73.37% 59.03% 97.39% 100.00%
DY 0.00 2.65 0.00 4.90 0.00 2.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.66% 0.00% 171.33% 0.00% 100.00% -
P/NAPS 1.30 1.38 1.41 1.29 1.55 0.96 0.83 34.83%
  QoQ % -5.80% -2.13% 9.30% -16.77% 61.46% 15.66% -
  Horiz. % 156.63% 166.27% 169.88% 155.42% 186.75% 115.66% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Jaks Resources - 1200MW power to fire up Soon ! DK66
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers