Highlights

[LUXCHEM] QoQ TTM Result on 2009-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     32.17%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 305,308 294,646 303,712 314,109 253,882 180,882 88,450 127.88%
  QoQ % 3.62% -2.99% -3.31% 23.72% 40.36% 104.50% -
  Horiz. % 345.18% 333.12% 343.37% 355.13% 287.03% 204.50% 100.00%
PBT 25,764 22,082 23,583 23,212 17,363 13,873 6,151 159.17%
  QoQ % 16.67% -6.36% 1.60% 33.69% 25.16% 125.54% -
  Horiz. % 418.86% 359.00% 383.40% 377.37% 282.28% 225.54% 100.00%
Tax -6,631 -5,480 -5,757 -5,441 -3,917 -3,159 -1,444 175.51%
  QoQ % -21.00% 4.81% -5.81% -38.91% -23.99% -118.77% -
  Horiz. % 459.21% 379.50% 398.68% 376.80% 271.26% 218.77% 100.00%
NP 19,133 16,602 17,826 17,771 13,446 10,714 4,707 154.05%
  QoQ % 15.25% -6.87% 0.31% 32.17% 25.50% 127.62% -
  Horiz. % 406.48% 352.71% 378.71% 377.54% 285.66% 227.62% 100.00%
NP to SH 19,133 16,602 17,826 17,771 13,446 10,714 4,707 154.05%
  QoQ % 15.25% -6.87% 0.31% 32.17% 25.50% 127.62% -
  Horiz. % 406.48% 352.71% 378.71% 377.54% 285.66% 227.62% 100.00%
Tax Rate 25.74 % 24.82 % 24.41 % 23.44 % 22.56 % 22.77 % 23.48 % 6.30%
  QoQ % 3.71% 1.68% 4.14% 3.90% -0.92% -3.02% -
  Horiz. % 109.63% 105.71% 103.96% 99.83% 96.08% 96.98% 100.00%
Total Cost 286,175 278,044 285,886 296,338 240,436 170,168 83,743 126.37%
  QoQ % 2.92% -2.74% -3.53% 23.25% 41.29% 103.20% -
  Horiz. % 341.73% 332.02% 341.38% 353.87% 287.11% 203.20% 100.00%
Net Worth 103,327 97,479 94,979 97,409 92,515 89,714 84,517 14.29%
  QoQ % 6.00% 2.63% -2.49% 5.29% 3.12% 6.15% -
  Horiz. % 122.26% 115.34% 112.38% 115.25% 109.46% 106.15% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,141 9,117 9,117 6,515 6,515 0 0 -
  QoQ % 0.27% 0.00% 39.94% 0.00% 0.00% 0.00% -
  Horiz. % 140.32% 139.94% 139.94% 100.00% 100.00% - -
Div Payout % 47.78 % 54.92 % 51.15 % 36.66 % 48.45 % - % - % -
  QoQ % -13.00% 7.37% 39.53% -24.33% 0.00% 0.00% -
  Horiz. % 98.62% 113.35% 105.57% 75.67% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 103,327 97,479 94,979 97,409 92,515 89,714 84,517 14.29%
  QoQ % 6.00% 2.63% -2.49% 5.29% 3.12% 6.15% -
  Horiz. % 122.26% 115.34% 112.38% 115.25% 109.46% 106.15% 100.00%
NOSH 130,794 129,972 130,109 129,879 130,303 130,021 130,027 0.39%
  QoQ % 0.63% -0.10% 0.18% -0.32% 0.22% -0.00% -
  Horiz. % 100.59% 99.96% 100.06% 99.89% 100.21% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.27 % 5.63 % 5.87 % 5.66 % 5.30 % 5.92 % 5.32 % 11.54%
  QoQ % 11.37% -4.09% 3.71% 6.79% -10.47% 11.28% -
  Horiz. % 117.86% 105.83% 110.34% 106.39% 99.62% 111.28% 100.00%
ROE 18.52 % 17.03 % 18.77 % 18.24 % 14.53 % 11.94 % 5.57 % 122.28%
  QoQ % 8.75% -9.27% 2.91% 25.53% 21.69% 114.36% -
  Horiz. % 332.50% 305.75% 336.98% 327.47% 260.86% 214.36% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 233.43 226.70 233.43 241.85 194.84 139.12 68.02 127.01%
  QoQ % 2.97% -2.88% -3.48% 24.13% 40.05% 104.53% -
  Horiz. % 343.18% 333.28% 343.18% 355.56% 286.45% 204.53% 100.00%
EPS 14.63 12.77 13.70 13.68 10.32 8.24 3.62 153.08%
  QoQ % 14.57% -6.79% 0.15% 32.56% 25.24% 127.62% -
  Horiz. % 404.14% 352.76% 378.45% 377.90% 285.08% 227.62% 100.00%
DPS 7.00 7.00 7.00 5.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 100.00% 100.00% - -
NAPS 0.7900 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 13.85%
  QoQ % 5.33% 2.74% -2.67% 5.63% 2.90% 6.15% -
  Horiz. % 121.54% 115.38% 112.31% 115.38% 109.23% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.84 33.62 34.65 35.84 28.97 20.64 10.09 127.93%
  QoQ % 3.63% -2.97% -3.32% 23.71% 40.36% 104.56% -
  Horiz. % 345.29% 333.20% 343.41% 355.20% 287.12% 204.56% 100.00%
EPS 2.18 1.89 2.03 2.03 1.53 1.22 0.54 152.89%
  QoQ % 15.34% -6.90% 0.00% 32.68% 25.41% 125.93% -
  Horiz. % 403.70% 350.00% 375.93% 375.93% 283.33% 225.93% 100.00%
DPS 1.04 1.04 1.04 0.74 0.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 40.54% 0.00% 0.00% 0.00% -
  Horiz. % 140.54% 140.54% 140.54% 100.00% 100.00% - -
NAPS 0.1179 0.1112 0.1084 0.1111 0.1056 0.1024 0.0964 14.32%
  QoQ % 6.03% 2.58% -2.43% 5.21% 3.13% 6.22% -
  Horiz. % 122.30% 115.35% 112.45% 115.25% 109.54% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.0500 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 -
P/RPS 0.45 0.36 0.30 0.25 0.33 0.48 1.12 -45.46%
  QoQ % 25.00% 20.00% 20.00% -24.24% -31.25% -57.14% -
  Horiz. % 40.18% 32.14% 26.79% 22.32% 29.46% 42.86% 100.00%
P/EPS 7.18 6.34 5.04 4.39 6.30 8.13 20.99 -50.99%
  QoQ % 13.25% 25.79% 14.81% -30.32% -22.51% -61.27% -
  Horiz. % 34.21% 30.20% 24.01% 20.91% 30.01% 38.73% 100.00%
EY 13.93 15.77 19.86 22.80 15.88 12.30 4.76 104.20%
  QoQ % -11.67% -20.59% -12.89% 43.58% 29.11% 158.40% -
  Horiz. % 292.65% 331.30% 417.23% 478.99% 333.61% 258.40% 100.00%
DY 6.67 8.64 10.14 8.33 7.69 0.00 0.00 -
  QoQ % -22.80% -14.79% 21.73% 8.32% 0.00% 0.00% -
  Horiz. % 86.74% 112.35% 131.86% 108.32% 100.00% - -
P/NAPS 1.33 1.08 0.95 0.80 0.92 0.97 1.17 8.90%
  QoQ % 23.15% 13.68% 18.75% -13.04% -5.15% -17.09% -
  Horiz. % 113.68% 92.31% 81.20% 68.38% 78.63% 82.91% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 30/10/09 30/07/09 30/04/09 - - - -
Price 1.0200 1.1600 0.7000 0.6200 0.0000 0.0000 0.0000 -
P/RPS 0.44 0.51 0.30 0.26 0.00 0.00 0.00 -
  QoQ % -13.73% 70.00% 15.38% 0.00% 0.00% 0.00% -
  Horiz. % 169.23% 196.15% 115.38% 100.00% - - -
P/EPS 6.97 9.08 5.11 4.53 0.00 0.00 0.00 -
  QoQ % -23.24% 77.69% 12.80% 0.00% 0.00% 0.00% -
  Horiz. % 153.86% 200.44% 112.80% 100.00% - - -
EY 14.34 11.01 19.57 22.07 0.00 0.00 0.00 -
  QoQ % 30.25% -43.74% -11.33% 0.00% 0.00% 0.00% -
  Horiz. % 64.98% 49.89% 88.67% 100.00% - - -
DY 6.86 6.03 10.00 8.06 0.00 0.00 0.00 -
  QoQ % 13.76% -39.70% 24.07% 0.00% 0.00% 0.00% -
  Horiz. % 85.11% 74.81% 124.07% 100.00% - - -
P/NAPS 1.29 1.55 0.96 0.83 0.00 0.00 0.00 -
  QoQ % -16.77% 61.46% 15.66% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

204  435  472  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.075-0.01 
 VC-PA 0.065-0.01 
 PHB 0.0250.00 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.19-0.005 
 NIHSIN-WB 0.06-0.01 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
Partners & Brokers