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 - 894,412
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.35 9.32 8.73 6.73 8.15 10.33 9.89 -3.66%
  QoQ % 0.32% 6.76% 29.72% -17.42% -21.10% 4.45% -
  Horiz. % 94.54% 94.24% 88.27% 68.05% 82.41% 104.45% 100.00%
EPS 0.59 0.53 0.53 0.48 0.29 0.67 0.53 7.39%
  QoQ % 11.32% 0.00% 10.42% 65.52% -56.72% 26.42% -
  Horiz. % 111.32% 100.00% 100.00% 90.57% 54.72% 126.42% 100.00%
DPS 0.73 0.00 0.29 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 39.73% 0.00% 100.00% - -
NAPS 0.1155 0.1090 0.1062 0.1089 0.1034 0.1003 0.0945 14.27%
  QoQ % 5.96% 2.64% -2.48% 5.32% 3.09% 6.14% -
  Horiz. % 122.22% 115.34% 112.38% 115.24% 109.42% 106.14% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers