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 - 875,517
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.49 11.34 10.36 9.56 9.52 8.92 6.88 40.72%
  QoQ % 1.32% 9.46% 8.37% 0.42% 6.73% 29.65% -
  Horiz. % 167.01% 164.83% 150.58% 138.95% 138.37% 129.65% 100.00%
EPS 0.55 0.62 0.52 0.60 0.55 0.54 0.49 8.00%
  QoQ % -11.29% 19.23% -13.33% 9.09% 1.85% 10.20% -
  Horiz. % 112.24% 126.53% 106.12% 122.45% 112.24% 110.20% 100.00%
DPS 0.00 0.45 0.00 0.75 0.00 0.30 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 0.1232 0.1219 0.1232 0.1180 0.1113 0.1085 0.1113 7.00%
  QoQ % 1.07% -1.06% 4.41% 6.02% 2.58% -2.52% -
  Horiz. % 110.69% 109.52% 110.69% 106.02% 100.00% 97.48% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. 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
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
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