Highlights

[LUXCHEM] QoQ Quarter Result on 2010-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -13.34%    YoY -     5.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 109,206 100,578 99,319 90,721 83,662 83,366 78,053 25.02%
  QoQ % 8.58% 1.27% 9.48% 8.44% 0.36% 6.81% -
  Horiz. % 139.91% 128.86% 127.25% 116.23% 107.19% 106.81% 100.00%
PBT 8,124 6,475 7,380 6,068 7,172 6,221 6,522 15.72%
  QoQ % 25.47% -12.26% 21.62% -15.39% 15.29% -4.62% -
  Horiz. % 124.56% 99.28% 113.16% 93.04% 109.97% 95.38% 100.00%
Tax -2,464 -1,678 -1,914 -1,507 -1,909 -1,438 -1,760 25.07%
  QoQ % -46.84% 12.33% -27.01% 21.06% -32.75% 18.30% -
  Horiz. % 140.00% 95.34% 108.75% 85.62% 108.47% 81.70% 100.00%
NP 5,660 4,797 5,466 4,561 5,263 4,783 4,762 12.17%
  QoQ % 17.99% -12.24% 19.84% -13.34% 10.04% 0.44% -
  Horiz. % 118.86% 100.73% 114.78% 95.78% 110.52% 100.44% 100.00%
NP to SH 5,660 4,797 5,466 4,561 5,263 4,783 4,762 12.17%
  QoQ % 17.99% -12.24% 19.84% -13.34% 10.04% 0.44% -
  Horiz. % 118.86% 100.73% 114.78% 95.78% 110.52% 100.44% 100.00%
Tax Rate 30.33 % 25.92 % 25.93 % 24.84 % 26.62 % 23.12 % 26.99 % 8.07%
  QoQ % 17.01% -0.04% 4.39% -6.69% 15.14% -14.34% -
  Horiz. % 112.37% 96.04% 96.07% 92.03% 98.63% 85.66% 100.00%
Total Cost 103,546 95,781 93,853 86,160 78,399 78,583 73,291 25.83%
  QoQ % 8.11% 2.05% 8.93% 9.90% -0.23% 7.22% -
  Horiz. % 141.28% 130.69% 128.06% 117.56% 106.97% 107.22% 100.00%
Net Worth 113,200 107,899 106,717 107,852 103,327 97,479 94,979 12.38%
  QoQ % 4.91% 1.11% -1.05% 4.38% 6.00% 2.63% -
  Horiz. % 119.18% 113.60% 112.36% 113.55% 108.79% 102.63% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,505 - 3,904 - 6,539 - 2,602 83.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.01% 0.00% 150.04% 0.00% 251.32% 0.00% 100.00%
Div Payout % 114.94 % - % 71.43 % - % 124.26 % - % 54.64 % 63.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 210.36% 0.00% 130.73% 0.00% 227.42% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 113,200 107,899 106,717 107,852 103,327 97,479 94,979 12.38%
  QoQ % 4.91% 1.11% -1.05% 4.38% 6.00% 2.63% -
  Horiz. % 119.18% 113.60% 112.36% 113.55% 108.79% 102.63% 100.00%
NOSH 130,114 129,999 130,142 129,943 130,794 129,972 130,109 0.00%
  QoQ % 0.09% -0.11% 0.15% -0.65% 0.63% -0.10% -
  Horiz. % 100.00% 99.92% 100.03% 99.87% 100.53% 99.90% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.18 % 4.77 % 5.50 % 5.03 % 6.29 % 5.74 % 6.10 % -10.30%
  QoQ % 8.60% -13.27% 9.34% -20.03% 9.58% -5.90% -
  Horiz. % 84.92% 78.20% 90.16% 82.46% 103.11% 94.10% 100.00%
ROE 5.00 % 4.45 % 5.12 % 4.23 % 5.09 % 4.91 % 5.01 % -0.13%
  QoQ % 12.36% -13.09% 21.04% -16.90% 3.67% -2.00% -
  Horiz. % 99.80% 88.82% 102.20% 84.43% 101.60% 98.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.93 77.37 76.32 69.82 63.96 64.14 59.99 25.01%
  QoQ % 8.48% 1.38% 9.31% 9.16% -0.28% 6.92% -
  Horiz. % 139.91% 128.97% 127.22% 116.39% 106.62% 106.92% 100.00%
EPS 4.35 3.69 4.20 3.51 4.05 3.68 3.66 12.17%
  QoQ % 17.89% -12.14% 19.66% -13.33% 10.05% 0.55% -
  Horiz. % 118.85% 100.82% 114.75% 95.90% 110.66% 100.55% 100.00%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 2.00 83.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 150.00% 0.00% 250.00% 0.00% 100.00%
NAPS 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 12.37%
  QoQ % 4.82% 1.22% -1.20% 5.06% 5.33% 2.74% -
  Horiz. % 119.18% 113.70% 112.33% 113.70% 108.22% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.19 11.23 11.09 10.13 9.34 9.31 8.71 25.04%
  QoQ % 8.55% 1.26% 9.48% 8.46% 0.32% 6.89% -
  Horiz. % 139.95% 128.93% 127.32% 116.30% 107.23% 106.89% 100.00%
EPS 0.63 0.54 0.61 0.51 0.59 0.53 0.53 12.18%
  QoQ % 16.67% -11.48% 19.61% -13.56% 11.32% 0.00% -
  Horiz. % 118.87% 101.89% 115.09% 96.23% 111.32% 100.00% 100.00%
DPS 0.73 0.00 0.44 0.00 0.73 0.00 0.29 84.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 251.72% 0.00% 151.72% 0.00% 251.72% 0.00% 100.00%
NAPS 0.1264 0.1204 0.1191 0.1204 0.1153 0.1088 0.1060 12.41%
  QoQ % 4.98% 1.09% -1.08% 4.42% 5.97% 2.64% -
  Horiz. % 119.25% 113.58% 112.36% 113.58% 108.77% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 -
P/RPS 1.25 1.37 1.39 1.68 1.64 1.26 1.15 5.70%
  QoQ % -8.76% -1.44% -17.26% 2.44% 30.16% 9.57% -
  Horiz. % 108.70% 119.13% 120.87% 146.09% 142.61% 109.57% 100.00%
P/EPS 24.14 28.73 25.24 33.33 26.09 22.01 18.85 17.87%
  QoQ % -15.98% 13.83% -24.27% 27.75% 18.54% 16.76% -
  Horiz. % 128.06% 152.41% 133.90% 176.82% 138.41% 116.76% 100.00%
EY 4.14 3.48 3.96 3.00 3.83 4.54 5.30 -15.14%
  QoQ % 18.97% -12.12% 32.00% -21.67% -15.64% -14.34% -
  Horiz. % 78.11% 65.66% 74.72% 56.60% 72.26% 85.66% 100.00%
DY 4.76 0.00 2.83 0.00 4.76 0.00 2.90 39.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.14% 0.00% 97.59% 0.00% 164.14% 0.00% 100.00%
P/NAPS 1.21 1.28 1.29 1.41 1.33 1.08 0.95 17.45%
  QoQ % -5.47% -0.78% -8.51% 6.02% 23.15% 13.68% -
  Horiz. % 127.37% 134.74% 135.79% 148.42% 140.00% 113.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 -
Price 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 -
P/RPS 1.30 1.40 1.48 1.68 1.59 1.81 1.17 7.26%
  QoQ % -7.14% -5.41% -11.90% 5.66% -12.15% 54.70% -
  Horiz. % 111.11% 119.66% 126.50% 143.59% 135.90% 154.70% 100.00%
P/EPS 25.06 29.27 26.90 33.33 25.35 31.52 19.13 19.66%
  QoQ % -14.38% 8.81% -19.29% 31.48% -19.57% 64.77% -
  Horiz. % 131.00% 153.01% 140.62% 174.23% 132.51% 164.77% 100.00%
EY 3.99 3.42 3.72 3.00 3.94 3.17 5.23 -16.47%
  QoQ % 16.67% -8.06% 24.00% -23.86% 24.29% -39.39% -
  Horiz. % 76.29% 65.39% 71.13% 57.36% 75.33% 60.61% 100.00%
DY 4.59 0.00 2.65 0.00 4.90 0.00 2.86 36.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.49% 0.00% 92.66% 0.00% 171.33% 0.00% 100.00%
P/NAPS 1.25 1.30 1.38 1.41 1.29 1.55 0.96 19.18%
  QoQ % -3.85% -5.80% -2.13% 9.30% -16.77% 61.46% -
  Horiz. % 130.21% 135.42% 143.75% 146.88% 134.38% 161.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers