Highlights

[LUXCHEM] QoQ TTM Result on 2009-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     0.31%    YoY -     278.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 335,802 305,308 294,646 303,712 314,109 253,882 180,882 51.11%
  QoQ % 9.99% 3.62% -2.99% -3.31% 23.72% 40.36% -
  Horiz. % 185.65% 168.79% 162.89% 167.91% 173.65% 140.36% 100.00%
PBT 25,983 25,764 22,082 23,583 23,212 17,363 13,873 52.00%
  QoQ % 0.85% 16.67% -6.36% 1.60% 33.69% 25.16% -
  Horiz. % 187.29% 185.71% 159.17% 169.99% 167.32% 125.16% 100.00%
Tax -6,614 -6,631 -5,480 -5,757 -5,441 -3,917 -3,159 63.73%
  QoQ % 0.26% -21.00% 4.81% -5.81% -38.91% -23.99% -
  Horiz. % 209.37% 209.91% 173.47% 182.24% 172.24% 123.99% 100.00%
NP 19,369 19,133 16,602 17,826 17,771 13,446 10,714 48.45%
  QoQ % 1.23% 15.25% -6.87% 0.31% 32.17% 25.50% -
  Horiz. % 180.78% 178.58% 154.96% 166.38% 165.87% 125.50% 100.00%
NP to SH 19,369 19,133 16,602 17,826 17,771 13,446 10,714 48.45%
  QoQ % 1.23% 15.25% -6.87% 0.31% 32.17% 25.50% -
  Horiz. % 180.78% 178.58% 154.96% 166.38% 165.87% 125.50% 100.00%
Tax Rate 25.46 % 25.74 % 24.82 % 24.41 % 23.44 % 22.56 % 22.77 % 7.74%
  QoQ % -1.09% 3.71% 1.68% 4.14% 3.90% -0.92% -
  Horiz. % 111.81% 113.04% 109.00% 107.20% 102.94% 99.08% 100.00%
Total Cost 316,433 286,175 278,044 285,886 296,338 240,436 170,168 51.27%
  QoQ % 10.57% 2.92% -2.74% -3.53% 23.25% 41.29% -
  Horiz. % 185.95% 168.17% 163.39% 168.00% 174.14% 141.29% 100.00%
Net Worth 107,852 103,327 97,479 94,979 97,409 92,515 89,714 13.07%
  QoQ % 4.38% 6.00% 2.63% -2.49% 5.29% 3.12% -
  Horiz. % 120.22% 115.17% 108.65% 105.87% 108.58% 103.12% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,141 9,141 9,117 9,117 6,515 6,515 0 -
  QoQ % 0.00% 0.27% 0.00% 39.94% 0.00% 0.00% -
  Horiz. % 140.32% 140.32% 139.94% 139.94% 100.00% 100.00% -
Div Payout % 47.20 % 47.78 % 54.92 % 51.15 % 36.66 % 48.45 % - % -
  QoQ % -1.21% -13.00% 7.37% 39.53% -24.33% 0.00% -
  Horiz. % 97.42% 98.62% 113.35% 105.57% 75.67% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 107,852 103,327 97,479 94,979 97,409 92,515 89,714 13.07%
  QoQ % 4.38% 6.00% 2.63% -2.49% 5.29% 3.12% -
  Horiz. % 120.22% 115.17% 108.65% 105.87% 108.58% 103.12% 100.00%
NOSH 129,943 130,794 129,972 130,109 129,879 130,303 130,021 -0.04%
  QoQ % -0.65% 0.63% -0.10% 0.18% -0.32% 0.22% -
  Horiz. % 99.94% 100.59% 99.96% 100.07% 99.89% 100.22% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.77 % 6.27 % 5.63 % 5.87 % 5.66 % 5.30 % 5.92 % -1.70%
  QoQ % -7.97% 11.37% -4.09% 3.71% 6.79% -10.47% -
  Horiz. % 97.47% 105.91% 95.10% 99.16% 95.61% 89.53% 100.00%
ROE 17.96 % 18.52 % 17.03 % 18.77 % 18.24 % 14.53 % 11.94 % 31.31%
  QoQ % -3.02% 8.75% -9.27% 2.91% 25.53% 21.69% -
  Horiz. % 150.42% 155.11% 142.63% 157.20% 152.76% 121.69% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 258.42 233.43 226.70 233.43 241.85 194.84 139.12 51.17%
  QoQ % 10.71% 2.97% -2.88% -3.48% 24.13% 40.05% -
  Horiz. % 185.75% 167.79% 162.95% 167.79% 173.84% 140.05% 100.00%
EPS 14.91 14.63 12.77 13.70 13.68 10.32 8.24 48.54%
  QoQ % 1.91% 14.57% -6.79% 0.15% 32.56% 25.24% -
  Horiz. % 180.95% 177.55% 154.98% 166.26% 166.02% 125.24% 100.00%
DPS 7.00 7.00 7.00 7.00 5.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 40.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 140.00% 100.00% 100.00% -
NAPS 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 13.12%
  QoQ % 5.06% 5.33% 2.74% -2.67% 5.63% 2.90% -
  Horiz. % 120.29% 114.49% 108.70% 105.80% 108.70% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.49 34.08 32.89 33.90 35.06 28.34 20.19 51.13%
  QoQ % 10.01% 3.62% -2.98% -3.31% 23.71% 40.37% -
  Horiz. % 185.69% 168.80% 162.90% 167.90% 173.65% 140.37% 100.00%
EPS 2.16 2.14 1.85 1.99 1.98 1.50 1.20 48.03%
  QoQ % 0.93% 15.68% -7.04% 0.51% 32.00% 25.00% -
  Horiz. % 180.00% 178.33% 154.17% 165.83% 165.00% 125.00% 100.00%
DPS 1.02 1.02 1.02 1.02 0.73 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 39.73% 0.00% 0.00% -
  Horiz. % 139.73% 139.73% 139.73% 139.73% 100.00% 100.00% -
NAPS 0.1204 0.1153 0.1088 0.1060 0.1087 0.1033 0.1001 13.11%
  QoQ % 4.42% 5.97% 2.64% -2.48% 5.23% 3.20% -
  Horiz. % 120.28% 115.18% 108.69% 105.89% 108.59% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 -
P/RPS 0.45 0.45 0.36 0.30 0.25 0.33 0.48 -4.22%
  QoQ % 0.00% 25.00% 20.00% 20.00% -24.24% -31.25% -
  Horiz. % 93.75% 93.75% 75.00% 62.50% 52.08% 68.75% 100.00%
P/EPS 7.85 7.18 6.34 5.04 4.39 6.30 8.13 -2.31%
  QoQ % 9.33% 13.25% 25.79% 14.81% -30.32% -22.51% -
  Horiz. % 96.56% 88.31% 77.98% 61.99% 54.00% 77.49% 100.00%
EY 12.74 13.93 15.77 19.86 22.80 15.88 12.30 2.37%
  QoQ % -8.54% -11.67% -20.59% -12.89% 43.58% 29.11% -
  Horiz. % 103.58% 113.25% 128.21% 161.46% 185.37% 129.11% 100.00%
DY 5.98 6.67 8.64 10.14 8.33 7.69 0.00 -
  QoQ % -10.34% -22.80% -14.79% 21.73% 8.32% 0.00% -
  Horiz. % 77.76% 86.74% 112.35% 131.86% 108.32% 100.00% -
P/NAPS 1.41 1.33 1.08 0.95 0.80 0.92 0.97 28.35%
  QoQ % 6.02% 23.15% 13.68% 18.75% -13.04% -5.15% -
  Horiz. % 145.36% 137.11% 111.34% 97.94% 82.47% 94.85% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 - - -
Price 1.1700 1.0200 1.1600 0.7000 0.6200 0.0000 0.0000 -
P/RPS 0.45 0.44 0.51 0.30 0.26 0.00 0.00 -
  QoQ % 2.27% -13.73% 70.00% 15.38% 0.00% 0.00% -
  Horiz. % 173.08% 169.23% 196.15% 115.38% 100.00% - -
P/EPS 7.85 6.97 9.08 5.11 4.53 0.00 0.00 -
  QoQ % 12.63% -23.24% 77.69% 12.80% 0.00% 0.00% -
  Horiz. % 173.29% 153.86% 200.44% 112.80% 100.00% - -
EY 12.74 14.34 11.01 19.57 22.07 0.00 0.00 -
  QoQ % -11.16% 30.25% -43.74% -11.33% 0.00% 0.00% -
  Horiz. % 57.73% 64.98% 49.89% 88.67% 100.00% - -
DY 5.98 6.86 6.03 10.00 8.06 0.00 0.00 -
  QoQ % -12.83% 13.76% -39.70% 24.07% 0.00% 0.00% -
  Horiz. % 74.19% 85.11% 74.81% 124.07% 100.00% - -
P/NAPS 1.41 1.29 1.55 0.96 0.83 0.00 0.00 -
  QoQ % 9.30% -16.77% 61.46% 15.66% 0.00% 0.00% -
  Horiz. % 169.88% 155.42% 186.75% 115.66% 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.
 


 

323  300  576  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.54+0.01 
 ISTONE 0.21-0.015 
Partners & Brokers