Highlights

[LUXCHEM] QoQ TTM Result on 2010-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1.95%    YoY -     7.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 477,195 450,444 416,504 399,824 374,280 357,068 335,802 26.37%
  QoQ % 5.94% 8.15% 4.17% 6.82% 4.82% 6.33% -
  Horiz. % 142.11% 134.14% 124.03% 119.07% 111.46% 106.33% 100.00%
PBT 31,339 30,159 29,571 27,860 27,095 26,841 25,983 13.30%
  QoQ % 3.91% 1.99% 6.14% 2.82% 0.95% 3.30% -
  Horiz. % 120.61% 116.07% 113.81% 107.22% 104.28% 103.30% 100.00%
Tax -8,322 -7,929 -7,839 -7,382 -7,008 -6,768 -6,614 16.53%
  QoQ % -4.96% -1.15% -6.19% -5.34% -3.55% -2.33% -
  Horiz. % 125.82% 119.88% 118.52% 111.61% 105.96% 102.33% 100.00%
NP 23,017 22,230 21,732 20,478 20,087 20,073 19,369 12.18%
  QoQ % 3.54% 2.29% 6.12% 1.95% 0.07% 3.63% -
  Horiz. % 118.83% 114.77% 112.20% 105.73% 103.71% 103.63% 100.00%
NP to SH 23,017 22,230 21,732 20,478 20,087 20,073 19,369 12.18%
  QoQ % 3.54% 2.29% 6.12% 1.95% 0.07% 3.63% -
  Horiz. % 118.83% 114.77% 112.20% 105.73% 103.71% 103.63% 100.00%
Tax Rate 26.55 % 26.29 % 26.51 % 26.50 % 25.86 % 25.22 % 25.46 % 2.83%
  QoQ % 0.99% -0.83% 0.04% 2.47% 2.54% -0.94% -
  Horiz. % 104.28% 103.26% 104.12% 104.08% 101.57% 99.06% 100.00%
Total Cost 454,178 428,214 394,772 379,346 354,193 336,995 316,433 27.21%
  QoQ % 6.06% 8.47% 4.07% 7.10% 5.10% 6.50% -
  Horiz. % 143.53% 135.33% 124.76% 119.88% 111.93% 106.50% 100.00%
Net Worth 119,471 118,240 119,682 113,200 107,899 106,717 107,852 7.05%
  QoQ % 1.04% -1.20% 5.73% 4.91% 1.11% -1.05% -
  Horiz. % 110.77% 109.63% 110.97% 104.96% 100.04% 98.95% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,403 10,403 10,410 10,410 10,444 10,444 9,141 8.99%
  QoQ % 0.00% -0.06% 0.00% -0.33% 0.00% 14.24% -
  Horiz. % 113.80% 113.80% 113.87% 113.87% 114.24% 114.24% 100.00%
Div Payout % 45.20 % 46.80 % 47.90 % 50.84 % 51.99 % 52.03 % 47.20 % -2.84%
  QoQ % -3.42% -2.30% -5.78% -2.21% -0.08% 10.23% -
  Horiz. % 95.76% 99.15% 101.48% 107.71% 110.15% 110.23% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 119,471 118,240 119,682 113,200 107,899 106,717 107,852 7.05%
  QoQ % 1.04% -1.20% 5.73% 4.91% 1.11% -1.05% -
  Horiz. % 110.77% 109.63% 110.97% 104.96% 100.04% 98.95% 100.00%
NOSH 129,860 129,934 130,089 130,114 129,999 130,142 129,943 -0.04%
  QoQ % -0.06% -0.12% -0.02% 0.09% -0.11% 0.15% -
  Horiz. % 99.94% 99.99% 100.11% 100.13% 100.04% 100.15% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.82 % 4.94 % 5.22 % 5.12 % 5.37 % 5.62 % 5.77 % -11.29%
  QoQ % -2.43% -5.36% 1.95% -4.66% -4.45% -2.60% -
  Horiz. % 83.54% 85.62% 90.47% 88.73% 93.07% 97.40% 100.00%
ROE 19.27 % 18.80 % 18.16 % 18.09 % 18.62 % 18.81 % 17.96 % 4.80%
  QoQ % 2.50% 3.52% 0.39% -2.85% -1.01% 4.73% -
  Horiz. % 107.29% 104.68% 101.11% 100.72% 103.67% 104.73% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 367.47 346.67 320.17 307.29 287.91 274.37 258.42 26.43%
  QoQ % 6.00% 8.28% 4.19% 6.73% 4.93% 6.17% -
  Horiz. % 142.20% 134.15% 123.90% 118.91% 111.41% 106.17% 100.00%
EPS 17.72 17.11 16.71 15.74 15.45 15.42 14.91 12.19%
  QoQ % 3.57% 2.39% 6.16% 1.88% 0.19% 3.42% -
  Horiz. % 118.85% 114.76% 112.07% 105.57% 103.62% 103.42% 100.00%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.00 9.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 0.9200 0.9100 0.9200 0.8700 0.8300 0.8200 0.8300 7.10%
  QoQ % 1.10% -1.09% 5.75% 4.82% 1.22% -1.20% -
  Horiz. % 110.84% 109.64% 110.84% 104.82% 100.00% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.32 50.33 46.54 44.67 41.82 39.89 37.52 26.37%
  QoQ % 5.94% 8.14% 4.19% 6.81% 4.84% 6.32% -
  Horiz. % 142.11% 134.14% 124.04% 119.06% 111.46% 106.32% 100.00%
EPS 2.57 2.48 2.43 2.29 2.24 2.24 2.16 12.27%
  QoQ % 3.63% 2.06% 6.11% 2.23% 0.00% 3.70% -
  Horiz. % 118.98% 114.81% 112.50% 106.02% 103.70% 103.70% 100.00%
DPS 1.16 1.16 1.16 1.16 1.17 1.17 1.02 8.94%
  QoQ % 0.00% 0.00% 0.00% -0.85% 0.00% 14.71% -
  Horiz. % 113.73% 113.73% 113.73% 113.73% 114.71% 114.71% 100.00%
NAPS 0.1335 0.1321 0.1337 0.1265 0.1206 0.1192 0.1205 7.06%
  QoQ % 1.06% -1.20% 5.69% 4.89% 1.17% -1.08% -
  Horiz. % 110.79% 109.63% 110.95% 104.98% 100.08% 98.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9700 1.0400 1.0900 1.0500 1.0600 1.0600 1.1700 -
P/RPS 0.26 0.30 0.34 0.34 0.37 0.39 0.45 -30.61%
  QoQ % -13.33% -11.76% 0.00% -8.11% -5.13% -13.33% -
  Horiz. % 57.78% 66.67% 75.56% 75.56% 82.22% 86.67% 100.00%
P/EPS 5.47 6.08 6.52 6.67 6.86 6.87 7.85 -21.38%
  QoQ % -10.03% -6.75% -2.25% -2.77% -0.15% -12.48% -
  Horiz. % 69.68% 77.45% 83.06% 84.97% 87.39% 87.52% 100.00%
EY 18.27 16.45 15.33 14.99 14.58 14.55 12.74 27.14%
  QoQ % 11.06% 7.31% 2.27% 2.81% 0.21% 14.21% -
  Horiz. % 143.41% 129.12% 120.33% 117.66% 114.44% 114.21% 100.00%
DY 8.25 7.69 7.34 7.62 7.55 7.55 5.98 23.90%
  QoQ % 7.28% 4.77% -3.67% 0.93% 0.00% 26.25% -
  Horiz. % 137.96% 128.60% 122.74% 127.42% 126.25% 126.25% 100.00%
P/NAPS 1.05 1.14 1.18 1.21 1.28 1.29 1.41 -17.83%
  QoQ % -7.89% -3.39% -2.48% -5.47% -0.78% -8.51% -
  Horiz. % 74.47% 80.85% 83.69% 85.82% 90.78% 91.49% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 29/07/11 28/04/11 18/02/11 28/10/10 29/07/10 03/05/10 -
Price 1.0200 1.0400 1.1100 1.0900 1.0800 1.1300 1.1700 -
P/RPS 0.28 0.30 0.35 0.35 0.38 0.41 0.45 -27.10%
  QoQ % -6.67% -14.29% 0.00% -7.89% -7.32% -8.89% -
  Horiz. % 62.22% 66.67% 77.78% 77.78% 84.44% 91.11% 100.00%
P/EPS 5.75 6.08 6.64 6.93 6.99 7.33 7.85 -18.73%
  QoQ % -5.43% -8.43% -4.18% -0.86% -4.64% -6.62% -
  Horiz. % 73.25% 77.45% 84.59% 88.28% 89.04% 93.38% 100.00%
EY 17.38 16.45 15.05 14.44 14.31 13.65 12.74 22.98%
  QoQ % 5.65% 9.30% 4.22% 0.91% 4.84% 7.14% -
  Horiz. % 136.42% 129.12% 118.13% 113.34% 112.32% 107.14% 100.00%
DY 7.84 7.69 7.21 7.34 7.41 7.08 5.98 19.77%
  QoQ % 1.95% 6.66% -1.77% -0.94% 4.66% 18.39% -
  Horiz. % 131.10% 128.60% 120.57% 122.74% 123.91% 118.39% 100.00%
P/NAPS 1.11 1.14 1.21 1.25 1.30 1.38 1.41 -14.73%
  QoQ % -2.63% -5.79% -3.20% -3.85% -5.80% -2.13% -
  Horiz. % 78.72% 80.85% 85.82% 88.65% 92.20% 97.87% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers