Highlights

[LUXCHEM] QoQ Quarter Result on 2009-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     67.64%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,662 83,366 78,053 60,227 72,854 92,432 88,450 -3.63%
  QoQ % 0.36% 6.81% 29.60% -17.33% -21.18% 4.50% -
  Horiz. % 94.59% 94.25% 88.25% 68.09% 82.37% 104.50% 100.00%
PBT 7,172 6,221 6,522 5,849 3,485 7,722 6,151 10.75%
  QoQ % 15.29% -4.62% 11.51% 67.83% -54.87% 25.54% -
  Horiz. % 116.60% 101.14% 106.03% 95.09% 56.66% 125.54% 100.00%
Tax -1,909 -1,438 -1,760 -1,524 -905 -1,715 -1,444 20.39%
  QoQ % -32.75% 18.30% -15.49% -68.40% 47.23% -18.77% -
  Horiz. % 132.20% 99.58% 121.88% 105.54% 62.67% 118.77% 100.00%
NP 5,263 4,783 4,762 4,325 2,580 6,007 4,707 7.71%
  QoQ % 10.04% 0.44% 10.10% 67.64% -57.05% 27.62% -
  Horiz. % 111.81% 101.61% 101.17% 91.88% 54.81% 127.62% 100.00%
NP to SH 5,263 4,783 4,762 4,325 2,580 6,007 4,707 7.71%
  QoQ % 10.04% 0.44% 10.10% 67.64% -57.05% 27.62% -
  Horiz. % 111.81% 101.61% 101.17% 91.88% 54.81% 127.62% 100.00%
Tax Rate 26.62 % 23.12 % 26.99 % 26.06 % 25.97 % 22.21 % 23.48 % 8.70%
  QoQ % 15.14% -14.34% 3.57% 0.35% 16.93% -5.41% -
  Horiz. % 113.37% 98.47% 114.95% 110.99% 110.60% 94.59% 100.00%
Total Cost 78,399 78,583 73,291 55,902 70,274 86,425 83,743 -4.29%
  QoQ % -0.23% 7.22% 31.11% -20.45% -18.69% 3.20% -
  Horiz. % 93.62% 93.84% 87.52% 66.75% 83.92% 103.20% 100.00%
Net Worth 103,327 97,479 94,979 97,409 92,515 89,714 84,517 14.29%
  QoQ % 6.00% 2.63% -2.49% 5.29% 3.12% 6.15% -
  Horiz. % 122.26% 115.34% 112.38% 115.25% 109.46% 106.15% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,539 - 2,602 - 6,515 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.38% 0.00% 39.94% 0.00% 100.00% - -
Div Payout % 124.26 % - % 54.64 % - % 252.53 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.21% 0.00% 21.64% 0.00% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 103,327 97,479 94,979 97,409 92,515 89,714 84,517 14.29%
  QoQ % 6.00% 2.63% -2.49% 5.29% 3.12% 6.15% -
  Horiz. % 122.26% 115.34% 112.38% 115.25% 109.46% 106.15% 100.00%
NOSH 130,794 129,972 130,109 129,879 130,303 130,021 130,027 0.39%
  QoQ % 0.63% -0.10% 0.18% -0.32% 0.22% -0.00% -
  Horiz. % 100.59% 99.96% 100.06% 99.89% 100.21% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.29 % 5.74 % 6.10 % 7.18 % 3.54 % 6.50 % 5.32 % 11.78%
  QoQ % 9.58% -5.90% -15.04% 102.82% -45.54% 22.18% -
  Horiz. % 118.23% 107.89% 114.66% 134.96% 66.54% 122.18% 100.00%
ROE 5.09 % 4.91 % 5.01 % 4.44 % 2.79 % 6.70 % 5.57 % -5.82%
  QoQ % 3.67% -2.00% 12.84% 59.14% -58.36% 20.29% -
  Horiz. % 91.38% 88.15% 89.95% 79.71% 50.09% 120.29% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.96 64.14 59.99 46.37 55.91 71.09 68.02 -4.01%
  QoQ % -0.28% 6.92% 29.37% -17.06% -21.35% 4.51% -
  Horiz. % 94.03% 94.30% 88.19% 68.17% 82.20% 104.51% 100.00%
EPS 4.05 3.68 3.66 3.33 1.98 4.62 3.62 7.75%
  QoQ % 10.05% 0.55% 9.91% 68.18% -57.14% 27.62% -
  Horiz. % 111.88% 101.66% 101.10% 91.99% 54.70% 127.62% 100.00%
DPS 5.00 0.00 2.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 40.00% 0.00% 100.00% - -
NAPS 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 13.85%
  QoQ % 5.33% 2.74% -2.67% 5.63% 2.90% 6.15% -
  Horiz. % 121.54% 115.38% 112.31% 115.38% 109.23% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.56 9.52 8.92 6.88 8.32 10.56 10.10 -3.59%
  QoQ % 0.42% 6.73% 29.65% -17.31% -21.21% 4.55% -
  Horiz. % 94.65% 94.26% 88.32% 68.12% 82.38% 104.55% 100.00%
EPS 0.60 0.55 0.54 0.49 0.29 0.69 0.54 7.26%
  QoQ % 9.09% 1.85% 10.20% 68.97% -57.97% 27.78% -
  Horiz. % 111.11% 101.85% 100.00% 90.74% 53.70% 127.78% 100.00%
DPS 0.75 0.00 0.30 0.00 0.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.35% 0.00% 40.54% 0.00% 100.00% - -
NAPS 0.1180 0.1113 0.1085 0.1113 0.1057 0.1025 0.0965 14.31%
  QoQ % 6.02% 2.58% -2.52% 5.30% 3.12% 6.22% -
  Horiz. % 122.28% 115.34% 112.44% 115.34% 109.53% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 -
P/RPS 1.64 1.26 1.15 1.29 1.16 0.94 1.12 28.86%
  QoQ % 30.16% 9.57% -10.85% 11.21% 23.40% -16.07% -
  Horiz. % 146.43% 112.50% 102.68% 115.18% 103.57% 83.93% 100.00%
P/EPS 26.09 22.01 18.85 18.02 32.83 14.50 20.99 15.56%
  QoQ % 18.54% 16.76% 4.61% -45.11% 126.41% -30.92% -
  Horiz. % 124.30% 104.86% 89.80% 85.85% 156.41% 69.08% 100.00%
EY 3.83 4.54 5.30 5.55 3.05 6.90 4.76 -13.46%
  QoQ % -15.64% -14.34% -4.50% 81.97% -55.80% 44.96% -
  Horiz. % 80.46% 95.38% 111.34% 116.60% 64.08% 144.96% 100.00%
DY 4.76 0.00 2.90 0.00 7.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.90% 0.00% 37.71% 0.00% 100.00% - -
P/NAPS 1.33 1.08 0.95 0.80 0.92 0.97 1.17 8.90%
  QoQ % 23.15% 13.68% 18.75% -13.04% -5.15% -17.09% -
  Horiz. % 113.68% 92.31% 81.20% 68.38% 78.63% 82.91% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 30/07/08 -
Price 1.0200 1.1600 0.7000 0.6200 0.6000 0.6900 0.7800 -
P/RPS 1.59 1.81 1.17 1.34 1.07 0.97 1.15 24.03%
  QoQ % -12.15% 54.70% -12.69% 25.23% 10.31% -15.65% -
  Horiz. % 138.26% 157.39% 101.74% 116.52% 93.04% 84.35% 100.00%
P/EPS 25.35 31.52 19.13 18.62 30.30 14.94 21.55 11.40%
  QoQ % -19.57% 64.77% 2.74% -38.55% 102.81% -30.67% -
  Horiz. % 117.63% 146.26% 88.77% 86.40% 140.60% 69.33% 100.00%
EY 3.94 3.17 5.23 5.37 3.30 6.70 4.64 -10.30%
  QoQ % 24.29% -39.39% -2.61% 62.73% -50.75% 44.40% -
  Horiz. % 84.91% 68.32% 112.72% 115.73% 71.12% 144.40% 100.00%
DY 4.90 0.00 2.86 0.00 8.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.82% 0.00% 34.33% 0.00% 100.00% - -
P/NAPS 1.29 1.55 0.96 0.83 0.85 1.00 1.20 4.93%
  QoQ % -16.77% 61.46% 15.66% -2.35% -15.00% -16.67% -
  Horiz. % 107.50% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers