Highlights

[LUXCHEM] QoQ TTM Result on 2009-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.87%    YoY -     54.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 357,068 335,802 305,308 294,646 303,712 314,109 253,882 25.61%
  QoQ % 6.33% 9.99% 3.62% -2.99% -3.31% 23.72% -
  Horiz. % 140.64% 132.27% 120.26% 116.06% 119.63% 123.72% 100.00%
PBT 26,841 25,983 25,764 22,082 23,583 23,212 17,363 33.80%
  QoQ % 3.30% 0.85% 16.67% -6.36% 1.60% 33.69% -
  Horiz. % 154.59% 149.65% 148.38% 127.18% 135.82% 133.69% 100.00%
Tax -6,768 -6,614 -6,631 -5,480 -5,757 -5,441 -3,917 44.14%
  QoQ % -2.33% 0.26% -21.00% 4.81% -5.81% -38.91% -
  Horiz. % 172.79% 168.85% 169.29% 139.90% 146.97% 138.91% 100.00%
NP 20,073 19,369 19,133 16,602 17,826 17,771 13,446 30.72%
  QoQ % 3.63% 1.23% 15.25% -6.87% 0.31% 32.17% -
  Horiz. % 149.29% 144.05% 142.30% 123.47% 132.57% 132.17% 100.00%
NP to SH 20,073 19,369 19,133 16,602 17,826 17,771 13,446 30.72%
  QoQ % 3.63% 1.23% 15.25% -6.87% 0.31% 32.17% -
  Horiz. % 149.29% 144.05% 142.30% 123.47% 132.57% 132.17% 100.00%
Tax Rate 25.22 % 25.46 % 25.74 % 24.82 % 24.41 % 23.44 % 22.56 % 7.74%
  QoQ % -0.94% -1.09% 3.71% 1.68% 4.14% 3.90% -
  Horiz. % 111.79% 112.85% 114.10% 110.02% 108.20% 103.90% 100.00%
Total Cost 336,995 316,433 286,175 278,044 285,886 296,338 240,436 25.32%
  QoQ % 6.50% 10.57% 2.92% -2.74% -3.53% 23.25% -
  Horiz. % 140.16% 131.61% 119.02% 115.64% 118.90% 123.25% 100.00%
Net Worth 106,717 107,852 103,327 97,479 94,979 97,409 92,515 10.02%
  QoQ % -1.05% 4.38% 6.00% 2.63% -2.49% 5.29% -
  Horiz. % 115.35% 116.58% 111.69% 105.37% 102.66% 105.29% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,444 9,141 9,141 9,117 9,117 6,515 6,515 37.09%
  QoQ % 14.24% 0.00% 0.27% 0.00% 39.94% 0.00% -
  Horiz. % 160.30% 140.32% 140.32% 139.94% 139.94% 100.00% 100.00%
Div Payout % 52.03 % 47.20 % 47.78 % 54.92 % 51.15 % 36.66 % 48.45 % 4.88%
  QoQ % 10.23% -1.21% -13.00% 7.37% 39.53% -24.33% -
  Horiz. % 107.39% 97.42% 98.62% 113.35% 105.57% 75.67% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 106,717 107,852 103,327 97,479 94,979 97,409 92,515 10.02%
  QoQ % -1.05% 4.38% 6.00% 2.63% -2.49% 5.29% -
  Horiz. % 115.35% 116.58% 111.69% 105.37% 102.66% 105.29% 100.00%
NOSH 130,142 129,943 130,794 129,972 130,109 129,879 130,303 -0.08%
  QoQ % 0.15% -0.65% 0.63% -0.10% 0.18% -0.32% -
  Horiz. % 99.88% 99.72% 100.38% 99.75% 99.85% 99.68% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.62 % 5.77 % 6.27 % 5.63 % 5.87 % 5.66 % 5.30 % 4.00%
  QoQ % -2.60% -7.97% 11.37% -4.09% 3.71% 6.79% -
  Horiz. % 106.04% 108.87% 118.30% 106.23% 110.75% 106.79% 100.00%
ROE 18.81 % 17.96 % 18.52 % 17.03 % 18.77 % 18.24 % 14.53 % 18.84%
  QoQ % 4.73% -3.02% 8.75% -9.27% 2.91% 25.53% -
  Horiz. % 129.46% 123.61% 127.46% 117.21% 129.18% 125.53% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 274.37 258.42 233.43 226.70 233.43 241.85 194.84 25.71%
  QoQ % 6.17% 10.71% 2.97% -2.88% -3.48% 24.13% -
  Horiz. % 140.82% 132.63% 119.81% 116.35% 119.81% 124.13% 100.00%
EPS 15.42 14.91 14.63 12.77 13.70 13.68 10.32 30.79%
  QoQ % 3.42% 1.91% 14.57% -6.79% 0.15% 32.56% -
  Horiz. % 149.42% 144.48% 141.76% 123.74% 132.75% 132.56% 100.00%
DPS 8.00 7.00 7.00 7.00 7.00 5.00 5.00 36.92%
  QoQ % 14.29% 0.00% 0.00% 0.00% 40.00% 0.00% -
  Horiz. % 160.00% 140.00% 140.00% 140.00% 140.00% 100.00% 100.00%
NAPS 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 0.7100 10.11%
  QoQ % -1.20% 5.06% 5.33% 2.74% -2.67% 5.63% -
  Horiz. % 115.49% 116.90% 111.27% 105.63% 102.82% 105.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.74 38.32 34.84 33.62 34.65 35.84 28.97 25.60%
  QoQ % 6.32% 9.99% 3.63% -2.97% -3.32% 23.71% -
  Horiz. % 140.63% 132.27% 120.26% 116.05% 119.61% 123.71% 100.00%
EPS 2.29 2.21 2.18 1.89 2.03 2.03 1.53 30.94%
  QoQ % 3.62% 1.38% 15.34% -6.90% 0.00% 32.68% -
  Horiz. % 149.67% 144.44% 142.48% 123.53% 132.68% 132.68% 100.00%
DPS 1.19 1.04 1.04 1.04 1.04 0.74 0.74 37.38%
  QoQ % 14.42% 0.00% 0.00% 0.00% 40.54% 0.00% -
  Horiz. % 160.81% 140.54% 140.54% 140.54% 140.54% 100.00% 100.00%
NAPS 0.1218 0.1231 0.1179 0.1112 0.1084 0.1111 0.1056 10.01%
  QoQ % -1.06% 4.41% 6.03% 2.58% -2.43% 5.21% -
  Horiz. % 115.34% 116.57% 111.65% 105.30% 102.65% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 0.6500 -
P/RPS 0.39 0.45 0.45 0.36 0.30 0.25 0.33 11.81%
  QoQ % -13.33% 0.00% 25.00% 20.00% 20.00% -24.24% -
  Horiz. % 118.18% 136.36% 136.36% 109.09% 90.91% 75.76% 100.00%
P/EPS 6.87 7.85 7.18 6.34 5.04 4.39 6.30 5.96%
  QoQ % -12.48% 9.33% 13.25% 25.79% 14.81% -30.32% -
  Horiz. % 109.05% 124.60% 113.97% 100.63% 80.00% 69.68% 100.00%
EY 14.55 12.74 13.93 15.77 19.86 22.80 15.88 -5.68%
  QoQ % 14.21% -8.54% -11.67% -20.59% -12.89% 43.58% -
  Horiz. % 91.62% 80.23% 87.72% 99.31% 125.06% 143.58% 100.00%
DY 7.55 5.98 6.67 8.64 10.14 8.33 7.69 -1.22%
  QoQ % 26.25% -10.34% -22.80% -14.79% 21.73% 8.32% -
  Horiz. % 98.18% 77.76% 86.74% 112.35% 131.86% 108.32% 100.00%
P/NAPS 1.29 1.41 1.33 1.08 0.95 0.80 0.92 25.35%
  QoQ % -8.51% 6.02% 23.15% 13.68% 18.75% -13.04% -
  Horiz. % 140.22% 153.26% 144.57% 117.39% 103.26% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 - -
Price 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 0.0000 -
P/RPS 0.41 0.45 0.44 0.51 0.30 0.26 0.00 -
  QoQ % -8.89% 2.27% -13.73% 70.00% 15.38% 0.00% -
  Horiz. % 157.69% 173.08% 169.23% 196.15% 115.38% 100.00% -
P/EPS 7.33 7.85 6.97 9.08 5.11 4.53 0.00 -
  QoQ % -6.62% 12.63% -23.24% 77.69% 12.80% 0.00% -
  Horiz. % 161.81% 173.29% 153.86% 200.44% 112.80% 100.00% -
EY 13.65 12.74 14.34 11.01 19.57 22.07 0.00 -
  QoQ % 7.14% -11.16% 30.25% -43.74% -11.33% 0.00% -
  Horiz. % 61.85% 57.73% 64.98% 49.89% 88.67% 100.00% -
DY 7.08 5.98 6.86 6.03 10.00 8.06 0.00 -
  QoQ % 18.39% -12.83% 13.76% -39.70% 24.07% 0.00% -
  Horiz. % 87.84% 74.19% 85.11% 74.81% 124.07% 100.00% -
P/NAPS 1.38 1.41 1.29 1.55 0.96 0.83 0.00 -
  QoQ % -2.13% 9.30% -16.77% 61.46% 15.66% 0.00% -
  Horiz. % 166.27% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers