Highlights

[LUXCHEM] QoQ Quarter Result on 2010-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     17.99%    YoY -     7.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 127,329 133,259 107,401 109,206 100,578 99,319 90,721 25.33%
  QoQ % -4.45% 24.08% -1.65% 8.58% 1.27% 9.48% -
  Horiz. % 140.35% 146.89% 118.39% 120.38% 110.87% 109.48% 100.00%
PBT 7,655 7,968 7,779 8,124 6,475 7,380 6,068 16.74%
  QoQ % -3.93% 2.43% -4.25% 25.47% -12.26% 21.62% -
  Horiz. % 126.15% 131.31% 128.20% 133.88% 106.71% 121.62% 100.00%
Tax -2,071 -2,004 -1,964 -2,464 -1,678 -1,914 -1,507 23.58%
  QoQ % -3.34% -2.04% 20.29% -46.84% 12.33% -27.01% -
  Horiz. % 137.43% 132.98% 130.33% 163.50% 111.35% 127.01% 100.00%
NP 5,584 5,964 5,815 5,660 4,797 5,466 4,561 14.43%
  QoQ % -6.37% 2.56% 2.74% 17.99% -12.24% 19.84% -
  Horiz. % 122.43% 130.76% 127.49% 124.10% 105.17% 119.84% 100.00%
NP to SH 5,584 5,964 5,815 5,660 4,797 5,466 4,561 14.43%
  QoQ % -6.37% 2.56% 2.74% 17.99% -12.24% 19.84% -
  Horiz. % 122.43% 130.76% 127.49% 124.10% 105.17% 119.84% 100.00%
Tax Rate 27.05 % 25.15 % 25.25 % 30.33 % 25.92 % 25.93 % 24.84 % 5.84%
  QoQ % 7.55% -0.40% -16.75% 17.01% -0.04% 4.39% -
  Horiz. % 108.90% 101.25% 101.65% 122.10% 104.35% 104.39% 100.00%
Total Cost 121,745 127,295 101,586 103,546 95,781 93,853 86,160 25.89%
  QoQ % -4.36% 25.31% -1.89% 8.11% 2.05% 8.93% -
  Horiz. % 141.30% 147.74% 117.90% 120.18% 111.17% 108.93% 100.00%
Net Worth 119,471 118,240 119,682 113,200 107,899 106,717 107,852 7.05%
  QoQ % 1.04% -1.20% 5.73% 4.91% 1.11% -1.05% -
  Horiz. % 110.77% 109.63% 110.97% 104.96% 100.04% 98.95% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,898 - 6,505 - 3,904 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.84% 0.00% 166.63% 0.00% 100.00% -
Div Payout % - % 65.36 % - % 114.94 % - % 71.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.50% 0.00% 160.91% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,471 118,240 119,682 113,200 107,899 106,717 107,852 7.05%
  QoQ % 1.04% -1.20% 5.73% 4.91% 1.11% -1.05% -
  Horiz. % 110.77% 109.63% 110.97% 104.96% 100.04% 98.95% 100.00%
NOSH 129,860 129,934 130,089 130,114 129,999 130,142 129,943 -0.04%
  QoQ % -0.06% -0.12% -0.02% 0.09% -0.11% 0.15% -
  Horiz. % 99.94% 99.99% 100.11% 100.13% 100.04% 100.15% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.39 % 4.48 % 5.41 % 5.18 % 4.77 % 5.50 % 5.03 % -8.67%
  QoQ % -2.01% -17.19% 4.44% 8.60% -13.27% 9.34% -
  Horiz. % 87.28% 89.07% 107.55% 102.98% 94.83% 109.34% 100.00%
ROE 4.67 % 5.04 % 4.86 % 5.00 % 4.45 % 5.12 % 4.23 % 6.81%
  QoQ % -7.34% 3.70% -2.80% 12.36% -13.09% 21.04% -
  Horiz. % 110.40% 119.15% 114.89% 118.20% 105.20% 121.04% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.05 102.56 82.56 83.93 77.37 76.32 69.82 25.38%
  QoQ % -4.40% 24.22% -1.63% 8.48% 1.38% 9.31% -
  Horiz. % 140.43% 146.89% 118.25% 120.21% 110.81% 109.31% 100.00%
EPS 4.30 4.59 4.47 4.35 3.69 4.20 3.51 14.48%
  QoQ % -6.32% 2.68% 2.76% 17.89% -12.14% 19.66% -
  Horiz. % 122.51% 130.77% 127.35% 123.93% 105.13% 119.66% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 0.00% 100.00% -
NAPS 0.9200 0.9100 0.9200 0.8700 0.8300 0.8200 0.8300 7.10%
  QoQ % 1.10% -1.09% 5.75% 4.82% 1.22% -1.20% -
  Horiz. % 110.84% 109.64% 110.84% 104.82% 100.00% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.24 14.90 12.01 12.21 11.25 11.10 10.14 25.38%
  QoQ % -4.43% 24.06% -1.64% 8.53% 1.35% 9.47% -
  Horiz. % 140.43% 146.94% 118.44% 120.41% 110.95% 109.47% 100.00%
EPS 0.62 0.67 0.65 0.63 0.54 0.61 0.51 13.89%
  QoQ % -7.46% 3.08% 3.17% 16.67% -11.48% 19.61% -
  Horiz. % 121.57% 131.37% 127.45% 123.53% 105.88% 119.61% 100.00%
DPS 0.00 0.44 0.00 0.73 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 165.91% 0.00% 100.00% -
NAPS 0.1336 0.1322 0.1338 0.1266 0.1206 0.1193 0.1206 7.06%
  QoQ % 1.06% -1.20% 5.69% 4.98% 1.09% -1.08% -
  Horiz. % 110.78% 109.62% 110.95% 104.98% 100.00% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9700 1.0400 1.0900 1.0500 1.0600 1.0600 1.1700 -
P/RPS 0.99 1.01 1.32 1.25 1.37 1.39 1.68 -29.69%
  QoQ % -1.98% -23.48% 5.60% -8.76% -1.44% -17.26% -
  Horiz. % 58.93% 60.12% 78.57% 74.40% 81.55% 82.74% 100.00%
P/EPS 22.56 22.66 24.38 24.14 28.73 25.24 33.33 -22.89%
  QoQ % -0.44% -7.05% 0.99% -15.98% 13.83% -24.27% -
  Horiz. % 67.69% 67.99% 73.15% 72.43% 86.20% 75.73% 100.00%
EY 4.43 4.41 4.10 4.14 3.48 3.96 3.00 29.64%
  QoQ % 0.45% 7.56% -0.97% 18.97% -12.12% 32.00% -
  Horiz. % 147.67% 147.00% 136.67% 138.00% 116.00% 132.00% 100.00%
DY 0.00 2.88 0.00 4.76 0.00 2.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.77% 0.00% 168.20% 0.00% 100.00% -
P/NAPS 1.05 1.14 1.18 1.21 1.28 1.29 1.41 -17.83%
  QoQ % -7.89% -3.39% -2.48% -5.47% -0.78% -8.51% -
  Horiz. % 74.47% 80.85% 83.69% 85.82% 90.78% 91.49% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 -
Price 1.0200 1.0400 1.1100 1.0900 1.0800 1.1300 1.1700 -
P/RPS 1.04 1.01 1.34 1.30 1.40 1.48 1.68 -27.34%
  QoQ % 2.97% -24.63% 3.08% -7.14% -5.41% -11.90% -
  Horiz. % 61.90% 60.12% 79.76% 77.38% 83.33% 88.10% 100.00%
P/EPS 23.72 22.66 24.83 25.06 29.27 26.90 33.33 -20.27%
  QoQ % 4.68% -8.74% -0.92% -14.38% 8.81% -19.29% -
  Horiz. % 71.17% 67.99% 74.50% 75.19% 87.82% 80.71% 100.00%
EY 4.22 4.41 4.03 3.99 3.42 3.72 3.00 25.52%
  QoQ % -4.31% 9.43% 1.00% 16.67% -8.06% 24.00% -
  Horiz. % 140.67% 147.00% 134.33% 133.00% 114.00% 124.00% 100.00%
DY 0.00 2.88 0.00 4.59 0.00 2.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.68% 0.00% 173.21% 0.00% 100.00% -
P/NAPS 1.11 1.14 1.21 1.25 1.30 1.38 1.41 -14.73%
  QoQ % -2.63% -5.79% -3.20% -3.85% -5.80% -2.13% -
  Horiz. % 78.72% 80.85% 85.82% 88.65% 92.20% 97.87% 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. 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
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
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. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers