Highlights

[LUXCHEM] QoQ TTM Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     15.25%    YoY -     42.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 374,280 357,068 335,802 305,308 294,646 303,712 314,109 12.38%
  QoQ % 4.82% 6.33% 9.99% 3.62% -2.99% -3.31% -
  Horiz. % 119.16% 113.68% 106.91% 97.20% 93.80% 96.69% 100.00%
PBT 27,095 26,841 25,983 25,764 22,082 23,583 23,212 10.85%
  QoQ % 0.95% 3.30% 0.85% 16.67% -6.36% 1.60% -
  Horiz. % 116.73% 115.63% 111.94% 110.99% 95.13% 101.60% 100.00%
Tax -7,008 -6,768 -6,614 -6,631 -5,480 -5,757 -5,441 18.36%
  QoQ % -3.55% -2.33% 0.26% -21.00% 4.81% -5.81% -
  Horiz. % 128.80% 124.39% 121.56% 121.87% 100.72% 105.81% 100.00%
NP 20,087 20,073 19,369 19,133 16,602 17,826 17,771 8.50%
  QoQ % 0.07% 3.63% 1.23% 15.25% -6.87% 0.31% -
  Horiz. % 113.03% 112.95% 108.99% 107.66% 93.42% 100.31% 100.00%
NP to SH 20,087 20,073 19,369 19,133 16,602 17,826 17,771 8.50%
  QoQ % 0.07% 3.63% 1.23% 15.25% -6.87% 0.31% -
  Horiz. % 113.03% 112.95% 108.99% 107.66% 93.42% 100.31% 100.00%
Tax Rate 25.86 % 25.22 % 25.46 % 25.74 % 24.82 % 24.41 % 23.44 % 6.76%
  QoQ % 2.54% -0.94% -1.09% 3.71% 1.68% 4.14% -
  Horiz. % 110.32% 107.59% 108.62% 109.81% 105.89% 104.14% 100.00%
Total Cost 354,193 336,995 316,433 286,175 278,044 285,886 296,338 12.61%
  QoQ % 5.10% 6.50% 10.57% 2.92% -2.74% -3.53% -
  Horiz. % 119.52% 113.72% 106.78% 96.57% 93.83% 96.47% 100.00%
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.05%
  QoQ % 1.11% -1.05% 4.38% 6.00% 2.63% -2.49% -
  Horiz. % 110.77% 109.55% 110.72% 106.08% 100.07% 97.51% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,444 10,444 9,141 9,141 9,117 9,117 6,515 36.93%
  QoQ % 0.00% 14.24% 0.00% 0.27% 0.00% 39.94% -
  Horiz. % 160.30% 160.30% 140.32% 140.32% 139.94% 139.94% 100.00%
Div Payout % 51.99 % 52.03 % 47.20 % 47.78 % 54.92 % 51.15 % 36.66 % 26.20%
  QoQ % -0.08% 10.23% -1.21% -13.00% 7.37% 39.53% -
  Horiz. % 141.82% 141.93% 128.75% 130.33% 149.81% 139.53% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.05%
  QoQ % 1.11% -1.05% 4.38% 6.00% 2.63% -2.49% -
  Horiz. % 110.77% 109.55% 110.72% 106.08% 100.07% 97.51% 100.00%
NOSH 129,999 130,142 129,943 130,794 129,972 130,109 129,879 0.06%
  QoQ % -0.11% 0.15% -0.65% 0.63% -0.10% 0.18% -
  Horiz. % 100.09% 100.20% 100.05% 100.70% 100.07% 100.18% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.37 % 5.62 % 5.77 % 6.27 % 5.63 % 5.87 % 5.66 % -3.44%
  QoQ % -4.45% -2.60% -7.97% 11.37% -4.09% 3.71% -
  Horiz. % 94.88% 99.29% 101.94% 110.78% 99.47% 103.71% 100.00%
ROE 18.62 % 18.81 % 17.96 % 18.52 % 17.03 % 18.77 % 18.24 % 1.38%
  QoQ % -1.01% 4.73% -3.02% 8.75% -9.27% 2.91% -
  Horiz. % 102.08% 103.12% 98.46% 101.54% 93.37% 102.91% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 287.91 274.37 258.42 233.43 226.70 233.43 241.85 12.31%
  QoQ % 4.93% 6.17% 10.71% 2.97% -2.88% -3.48% -
  Horiz. % 119.04% 113.45% 106.85% 96.52% 93.74% 96.52% 100.00%
EPS 15.45 15.42 14.91 14.63 12.77 13.70 13.68 8.44%
  QoQ % 0.19% 3.42% 1.91% 14.57% -6.79% 0.15% -
  Horiz. % 112.94% 112.72% 108.99% 106.94% 93.35% 100.15% 100.00%
DPS 8.00 8.00 7.00 7.00 7.00 7.00 5.00 36.76%
  QoQ % 0.00% 14.29% 0.00% 0.00% 0.00% 40.00% -
  Horiz. % 160.00% 160.00% 140.00% 140.00% 140.00% 140.00% 100.00%
NAPS 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 0.7500 6.98%
  QoQ % 1.22% -1.20% 5.06% 5.33% 2.74% -2.67% -
  Horiz. % 110.67% 109.33% 110.67% 105.33% 100.00% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.78 39.86 37.49 34.08 32.89 33.90 35.06 12.39%
  QoQ % 4.82% 6.32% 10.01% 3.62% -2.98% -3.31% -
  Horiz. % 119.17% 113.69% 106.93% 97.20% 93.81% 96.69% 100.00%
EPS 2.24 2.24 2.16 2.14 1.85 1.99 1.98 8.56%
  QoQ % 0.00% 3.70% 0.93% 15.68% -7.04% 0.51% -
  Horiz. % 113.13% 113.13% 109.09% 108.08% 93.43% 100.51% 100.00%
DPS 1.17 1.17 1.02 1.02 1.02 1.02 0.73 36.91%
  QoQ % 0.00% 14.71% 0.00% 0.00% 0.00% 39.73% -
  Horiz. % 160.27% 160.27% 139.73% 139.73% 139.73% 139.73% 100.00%
NAPS 0.1204 0.1191 0.1204 0.1153 0.1088 0.1060 0.1087 7.05%
  QoQ % 1.09% -1.08% 4.42% 5.97% 2.64% -2.48% -
  Horiz. % 110.76% 109.57% 110.76% 106.07% 100.09% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 0.6000 -
P/RPS 0.37 0.39 0.45 0.45 0.36 0.30 0.25 29.84%
  QoQ % -5.13% -13.33% 0.00% 25.00% 20.00% 20.00% -
  Horiz. % 148.00% 156.00% 180.00% 180.00% 144.00% 120.00% 100.00%
P/EPS 6.86 6.87 7.85 7.18 6.34 5.04 4.39 34.62%
  QoQ % -0.15% -12.48% 9.33% 13.25% 25.79% 14.81% -
  Horiz. % 156.26% 156.49% 178.82% 163.55% 144.42% 114.81% 100.00%
EY 14.58 14.55 12.74 13.93 15.77 19.86 22.80 -25.76%
  QoQ % 0.21% 14.21% -8.54% -11.67% -20.59% -12.89% -
  Horiz. % 63.95% 63.82% 55.88% 61.10% 69.17% 87.11% 100.00%
DY 7.55 7.55 5.98 6.67 8.64 10.14 8.33 -6.34%
  QoQ % 0.00% 26.25% -10.34% -22.80% -14.79% 21.73% -
  Horiz. % 90.64% 90.64% 71.79% 80.07% 103.72% 121.73% 100.00%
P/NAPS 1.28 1.29 1.41 1.33 1.08 0.95 0.80 36.76%
  QoQ % -0.78% -8.51% 6.02% 23.15% 13.68% 18.75% -
  Horiz. % 160.00% 161.25% 176.25% 166.25% 135.00% 118.75% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 -
Price 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 0.6200 -
P/RPS 0.38 0.41 0.45 0.44 0.51 0.30 0.26 28.76%
  QoQ % -7.32% -8.89% 2.27% -13.73% 70.00% 15.38% -
  Horiz. % 146.15% 157.69% 173.08% 169.23% 196.15% 115.38% 100.00%
P/EPS 6.99 7.33 7.85 6.97 9.08 5.11 4.53 33.50%
  QoQ % -4.64% -6.62% 12.63% -23.24% 77.69% 12.80% -
  Horiz. % 154.30% 161.81% 173.29% 153.86% 200.44% 112.80% 100.00%
EY 14.31 13.65 12.74 14.34 11.01 19.57 22.07 -25.07%
  QoQ % 4.84% 7.14% -11.16% 30.25% -43.74% -11.33% -
  Horiz. % 64.84% 61.85% 57.73% 64.98% 49.89% 88.67% 100.00%
DY 7.41 7.08 5.98 6.86 6.03 10.00 8.06 -5.45%
  QoQ % 4.66% 18.39% -12.83% 13.76% -39.70% 24.07% -
  Horiz. % 91.94% 87.84% 74.19% 85.11% 74.81% 124.07% 100.00%
P/NAPS 1.30 1.38 1.41 1.29 1.55 0.96 0.83 34.83%
  QoQ % -5.80% -2.13% 9.30% -16.77% 61.46% 15.66% -
  Horiz. % 156.63% 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.
 


 

209  170  561  1356 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.775+0.005 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers