Highlights

[LUXCHEM] QoQ TTM Result on 2010-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     3.63%    YoY -     12.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 416,504 399,824 374,280 357,068 335,802 305,308 294,646 25.98%
  QoQ % 4.17% 6.82% 4.82% 6.33% 9.99% 3.62% -
  Horiz. % 141.36% 135.70% 127.03% 121.19% 113.97% 103.62% 100.00%
PBT 29,571 27,860 27,095 26,841 25,983 25,764 22,082 21.51%
  QoQ % 6.14% 2.82% 0.95% 3.30% 0.85% 16.67% -
  Horiz. % 133.91% 126.17% 122.70% 121.55% 117.67% 116.67% 100.00%
Tax -7,839 -7,382 -7,008 -6,768 -6,614 -6,631 -5,480 26.98%
  QoQ % -6.19% -5.34% -3.55% -2.33% 0.26% -21.00% -
  Horiz. % 143.05% 134.71% 127.88% 123.50% 120.69% 121.00% 100.00%
NP 21,732 20,478 20,087 20,073 19,369 19,133 16,602 19.68%
  QoQ % 6.12% 1.95% 0.07% 3.63% 1.23% 15.25% -
  Horiz. % 130.90% 123.35% 120.99% 120.91% 116.67% 115.25% 100.00%
NP to SH 21,732 20,478 20,087 20,073 19,369 19,133 16,602 19.68%
  QoQ % 6.12% 1.95% 0.07% 3.63% 1.23% 15.25% -
  Horiz. % 130.90% 123.35% 120.99% 120.91% 116.67% 115.25% 100.00%
Tax Rate 26.51 % 26.50 % 25.86 % 25.22 % 25.46 % 25.74 % 24.82 % 4.49%
  QoQ % 0.04% 2.47% 2.54% -0.94% -1.09% 3.71% -
  Horiz. % 106.81% 106.77% 104.19% 101.61% 102.58% 103.71% 100.00%
Total Cost 394,772 379,346 354,193 336,995 316,433 286,175 278,044 26.35%
  QoQ % 4.07% 7.10% 5.10% 6.50% 10.57% 2.92% -
  Horiz. % 141.98% 136.43% 127.39% 121.20% 113.81% 102.92% 100.00%
Net Worth 119,682 113,200 107,899 106,717 107,852 103,327 97,479 14.67%
  QoQ % 5.73% 4.91% 1.11% -1.05% 4.38% 6.00% -
  Horiz. % 122.78% 116.13% 110.69% 109.48% 110.64% 106.00% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,410 10,410 10,444 10,444 9,141 9,141 9,117 9.25%
  QoQ % 0.00% -0.33% 0.00% 14.24% 0.00% 0.27% -
  Horiz. % 114.18% 114.18% 114.55% 114.55% 100.27% 100.27% 100.00%
Div Payout % 47.90 % 50.84 % 51.99 % 52.03 % 47.20 % 47.78 % 54.92 % -8.72%
  QoQ % -5.78% -2.21% -0.08% 10.23% -1.21% -13.00% -
  Horiz. % 87.22% 92.57% 94.66% 94.74% 85.94% 87.00% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,682 113,200 107,899 106,717 107,852 103,327 97,479 14.67%
  QoQ % 5.73% 4.91% 1.11% -1.05% 4.38% 6.00% -
  Horiz. % 122.78% 116.13% 110.69% 109.48% 110.64% 106.00% 100.00%
NOSH 130,089 130,114 129,999 130,142 129,943 130,794 129,972 0.06%
  QoQ % -0.02% 0.09% -0.11% 0.15% -0.65% 0.63% -
  Horiz. % 100.09% 100.11% 100.02% 100.13% 99.98% 100.63% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.22 % 5.12 % 5.37 % 5.62 % 5.77 % 6.27 % 5.63 % -4.92%
  QoQ % 1.95% -4.66% -4.45% -2.60% -7.97% 11.37% -
  Horiz. % 92.72% 90.94% 95.38% 99.82% 102.49% 111.37% 100.00%
ROE 18.16 % 18.09 % 18.62 % 18.81 % 17.96 % 18.52 % 17.03 % 4.38%
  QoQ % 0.39% -2.85% -1.01% 4.73% -3.02% 8.75% -
  Horiz. % 106.64% 106.22% 109.34% 110.45% 105.46% 108.75% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 320.17 307.29 287.91 274.37 258.42 233.43 226.70 25.91%
  QoQ % 4.19% 6.73% 4.93% 6.17% 10.71% 2.97% -
  Horiz. % 141.23% 135.55% 127.00% 121.03% 113.99% 102.97% 100.00%
EPS 16.71 15.74 15.45 15.42 14.91 14.63 12.77 19.65%
  QoQ % 6.16% 1.88% 0.19% 3.42% 1.91% 14.57% -
  Horiz. % 130.85% 123.26% 120.99% 120.75% 116.76% 114.57% 100.00%
DPS 8.00 8.00 8.00 8.00 7.00 7.00 7.00 9.32%
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 100.00% 100.00%
NAPS 0.9200 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 14.61%
  QoQ % 5.75% 4.82% 1.22% -1.20% 5.06% 5.33% -
  Horiz. % 122.67% 116.00% 110.67% 109.33% 110.67% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.54 44.67 41.82 39.89 37.52 34.11 32.92 25.99%
  QoQ % 4.19% 6.81% 4.84% 6.32% 10.00% 3.61% -
  Horiz. % 141.37% 135.69% 127.04% 121.17% 113.97% 103.61% 100.00%
EPS 2.43 2.29 2.24 2.24 2.16 2.14 1.85 19.96%
  QoQ % 6.11% 2.23% 0.00% 3.70% 0.93% 15.68% -
  Horiz. % 131.35% 123.78% 121.08% 121.08% 116.76% 115.68% 100.00%
DPS 1.16 1.16 1.17 1.17 1.02 1.02 1.02 8.96%
  QoQ % 0.00% -0.85% 0.00% 14.71% 0.00% 0.00% -
  Horiz. % 113.73% 113.73% 114.71% 114.71% 100.00% 100.00% 100.00%
NAPS 0.1337 0.1265 0.1206 0.1192 0.1205 0.1154 0.1089 14.67%
  QoQ % 5.69% 4.89% 1.17% -1.08% 4.42% 5.97% -
  Horiz. % 122.77% 116.16% 110.74% 109.46% 110.65% 105.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.0900 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 -
P/RPS 0.34 0.34 0.37 0.39 0.45 0.45 0.36 -3.74%
  QoQ % 0.00% -8.11% -5.13% -13.33% 0.00% 25.00% -
  Horiz. % 94.44% 94.44% 102.78% 108.33% 125.00% 125.00% 100.00%
P/EPS 6.52 6.67 6.86 6.87 7.85 7.18 6.34 1.89%
  QoQ % -2.25% -2.77% -0.15% -12.48% 9.33% 13.25% -
  Horiz. % 102.84% 105.21% 108.20% 108.36% 123.82% 113.25% 100.00%
EY 15.33 14.99 14.58 14.55 12.74 13.93 15.77 -1.87%
  QoQ % 2.27% 2.81% 0.21% 14.21% -8.54% -11.67% -
  Horiz. % 97.21% 95.05% 92.45% 92.26% 80.79% 88.33% 100.00%
DY 7.34 7.62 7.55 7.55 5.98 6.67 8.64 -10.31%
  QoQ % -3.67% 0.93% 0.00% 26.25% -10.34% -22.80% -
  Horiz. % 84.95% 88.19% 87.38% 87.38% 69.21% 77.20% 100.00%
P/NAPS 1.18 1.21 1.28 1.29 1.41 1.33 1.08 6.09%
  QoQ % -2.48% -5.47% -0.78% -8.51% 6.02% 23.15% -
  Horiz. % 109.26% 112.04% 118.52% 119.44% 130.56% 123.15% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 -
Price 1.1100 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 -
P/RPS 0.35 0.35 0.38 0.41 0.45 0.44 0.51 -22.21%
  QoQ % 0.00% -7.89% -7.32% -8.89% 2.27% -13.73% -
  Horiz. % 68.63% 68.63% 74.51% 80.39% 88.24% 86.27% 100.00%
P/EPS 6.64 6.93 6.99 7.33 7.85 6.97 9.08 -18.85%
  QoQ % -4.18% -0.86% -4.64% -6.62% 12.63% -23.24% -
  Horiz. % 73.13% 76.32% 76.98% 80.73% 86.45% 76.76% 100.00%
EY 15.05 14.44 14.31 13.65 12.74 14.34 11.01 23.19%
  QoQ % 4.22% 0.91% 4.84% 7.14% -11.16% 30.25% -
  Horiz. % 136.69% 131.15% 129.97% 123.98% 115.71% 130.25% 100.00%
DY 7.21 7.34 7.41 7.08 5.98 6.86 6.03 12.67%
  QoQ % -1.77% -0.94% 4.66% 18.39% -12.83% 13.76% -
  Horiz. % 119.57% 121.72% 122.89% 117.41% 99.17% 113.76% 100.00%
P/NAPS 1.21 1.25 1.30 1.38 1.41 1.29 1.55 -15.23%
  QoQ % -3.20% -3.85% -5.80% -2.13% 9.30% -16.77% -
  Horiz. % 78.06% 80.65% 83.87% 89.03% 90.97% 83.23% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers