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 - 895,808
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.21 14.88 11.99 12.19 11.23 11.09 10.13 25.29%
  QoQ % -4.50% 24.10% -1.64% 8.55% 1.26% 9.48% -
  Horiz. % 140.28% 146.89% 118.36% 120.34% 110.86% 109.48% 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 0.1334 0.1320 0.1336 0.1264 0.1204 0.1191 0.1204 7.07%
  QoQ % 1.06% -1.20% 5.70% 4.98% 1.09% -1.08% -
  Horiz. % 110.80% 109.63% 110.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

283  464  590  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.215+0.01 
 MMAG-WB 0.185+0.035 
 DYNACIA 0.11+0.01 
 IKHMAS 0.17-0.01 
 SMTRACK 0.355-0.02 
 PWORTH 0.030.00 
 PTRANS 0.29+0.005 
 MLAB 0.03-0.005 
 VS 2.27+0.11 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS