Highlights

[LUXCHEM] QoQ TTM Result on 2010-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1.23%    YoY -     8.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 399,824 374,280 357,068 335,802 305,308 294,646 303,712 20.06%
  QoQ % 6.82% 4.82% 6.33% 9.99% 3.62% -2.99% -
  Horiz. % 131.65% 123.24% 117.57% 110.57% 100.53% 97.01% 100.00%
PBT 27,860 27,095 26,841 25,983 25,764 22,082 23,583 11.72%
  QoQ % 2.82% 0.95% 3.30% 0.85% 16.67% -6.36% -
  Horiz. % 118.14% 114.89% 113.82% 110.18% 109.25% 93.64% 100.00%
Tax -7,382 -7,008 -6,768 -6,614 -6,631 -5,480 -5,757 17.97%
  QoQ % -5.34% -3.55% -2.33% 0.26% -21.00% 4.81% -
  Horiz. % 128.23% 121.73% 117.56% 114.89% 115.18% 95.19% 100.00%
NP 20,478 20,087 20,073 19,369 19,133 16,602 17,826 9.66%
  QoQ % 1.95% 0.07% 3.63% 1.23% 15.25% -6.87% -
  Horiz. % 114.88% 112.68% 112.61% 108.66% 107.33% 93.13% 100.00%
NP to SH 20,478 20,087 20,073 19,369 19,133 16,602 17,826 9.66%
  QoQ % 1.95% 0.07% 3.63% 1.23% 15.25% -6.87% -
  Horiz. % 114.88% 112.68% 112.61% 108.66% 107.33% 93.13% 100.00%
Tax Rate 26.50 % 25.86 % 25.22 % 25.46 % 25.74 % 24.82 % 24.41 % 5.61%
  QoQ % 2.47% 2.54% -0.94% -1.09% 3.71% 1.68% -
  Horiz. % 108.56% 105.94% 103.32% 104.30% 105.45% 101.68% 100.00%
Total Cost 379,346 354,193 336,995 316,433 286,175 278,044 285,886 20.69%
  QoQ % 7.10% 5.10% 6.50% 10.57% 2.92% -2.74% -
  Horiz. % 132.69% 123.89% 117.88% 110.69% 100.10% 97.26% 100.00%
Net Worth 113,200 107,899 106,717 107,852 103,327 97,479 94,979 12.38%
  QoQ % 4.91% 1.11% -1.05% 4.38% 6.00% 2.63% -
  Horiz. % 119.18% 113.60% 112.36% 113.55% 108.79% 102.63% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,410 10,444 10,444 9,141 9,141 9,117 9,117 9.22%
  QoQ % -0.33% 0.00% 14.24% 0.00% 0.27% 0.00% -
  Horiz. % 114.18% 114.55% 114.55% 100.27% 100.27% 100.00% 100.00%
Div Payout % 50.84 % 51.99 % 52.03 % 47.20 % 47.78 % 54.92 % 51.15 % -0.40%
  QoQ % -2.21% -0.08% 10.23% -1.21% -13.00% 7.37% -
  Horiz. % 99.39% 101.64% 101.72% 92.28% 93.41% 107.37% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 113,200 107,899 106,717 107,852 103,327 97,479 94,979 12.38%
  QoQ % 4.91% 1.11% -1.05% 4.38% 6.00% 2.63% -
  Horiz. % 119.18% 113.60% 112.36% 113.55% 108.79% 102.63% 100.00%
NOSH 130,114 129,999 130,142 129,943 130,794 129,972 130,109 0.00%
  QoQ % 0.09% -0.11% 0.15% -0.65% 0.63% -0.10% -
  Horiz. % 100.00% 99.92% 100.03% 99.87% 100.53% 99.90% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.12 % 5.37 % 5.62 % 5.77 % 6.27 % 5.63 % 5.87 % -8.69%
  QoQ % -4.66% -4.45% -2.60% -7.97% 11.37% -4.09% -
  Horiz. % 87.22% 91.48% 95.74% 98.30% 106.81% 95.91% 100.00%
ROE 18.09 % 18.62 % 18.81 % 17.96 % 18.52 % 17.03 % 18.77 % -2.42%
  QoQ % -2.85% -1.01% 4.73% -3.02% 8.75% -9.27% -
  Horiz. % 96.38% 99.20% 100.21% 95.68% 98.67% 90.73% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 307.29 287.91 274.37 258.42 233.43 226.70 233.43 20.05%
  QoQ % 6.73% 4.93% 6.17% 10.71% 2.97% -2.88% -
  Horiz. % 131.64% 123.34% 117.54% 110.71% 100.00% 97.12% 100.00%
EPS 15.74 15.45 15.42 14.91 14.63 12.77 13.70 9.67%
  QoQ % 1.88% 0.19% 3.42% 1.91% 14.57% -6.79% -
  Horiz. % 114.89% 112.77% 112.55% 108.83% 106.79% 93.21% 100.00%
DPS 8.00 8.00 8.00 7.00 7.00 7.00 7.00 9.28%
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8700 0.8300 0.8200 0.8300 0.7900 0.7500 0.7300 12.37%
  QoQ % 4.82% 1.22% -1.20% 5.06% 5.33% 2.74% -
  Horiz. % 119.18% 113.70% 112.33% 113.70% 108.22% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.67 41.82 39.89 37.52 34.11 32.92 33.93 20.06%
  QoQ % 6.81% 4.84% 6.32% 10.00% 3.61% -2.98% -
  Horiz. % 131.65% 123.25% 117.57% 110.58% 100.53% 97.02% 100.00%
EPS 2.29 2.24 2.24 2.16 2.14 1.85 1.99 9.79%
  QoQ % 2.23% 0.00% 3.70% 0.93% 15.68% -7.04% -
  Horiz. % 115.08% 112.56% 112.56% 108.54% 107.54% 92.96% 100.00%
DPS 1.16 1.17 1.17 1.02 1.02 1.02 1.02 8.93%
  QoQ % -0.85% 0.00% 14.71% 0.00% 0.00% 0.00% -
  Horiz. % 113.73% 114.71% 114.71% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1265 0.1206 0.1192 0.1205 0.1154 0.1089 0.1061 12.40%
  QoQ % 4.89% 1.17% -1.08% 4.42% 5.97% 2.64% -
  Horiz. % 119.23% 113.67% 112.35% 113.57% 108.77% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 1.0600 1.0600 1.1700 1.0500 0.8100 0.6900 -
P/RPS 0.34 0.37 0.39 0.45 0.45 0.36 0.30 8.68%
  QoQ % -8.11% -5.13% -13.33% 0.00% 25.00% 20.00% -
  Horiz. % 113.33% 123.33% 130.00% 150.00% 150.00% 120.00% 100.00%
P/EPS 6.67 6.86 6.87 7.85 7.18 6.34 5.04 20.48%
  QoQ % -2.77% -0.15% -12.48% 9.33% 13.25% 25.79% -
  Horiz. % 132.34% 136.11% 136.31% 155.75% 142.46% 125.79% 100.00%
EY 14.99 14.58 14.55 12.74 13.93 15.77 19.86 -17.06%
  QoQ % 2.81% 0.21% 14.21% -8.54% -11.67% -20.59% -
  Horiz. % 75.48% 73.41% 73.26% 64.15% 70.14% 79.41% 100.00%
DY 7.62 7.55 7.55 5.98 6.67 8.64 10.14 -17.30%
  QoQ % 0.93% 0.00% 26.25% -10.34% -22.80% -14.79% -
  Horiz. % 75.15% 74.46% 74.46% 58.97% 65.78% 85.21% 100.00%
P/NAPS 1.21 1.28 1.29 1.41 1.33 1.08 0.95 17.45%
  QoQ % -5.47% -0.78% -8.51% 6.02% 23.15% 13.68% -
  Horiz. % 127.37% 134.74% 135.79% 148.42% 140.00% 113.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 -
Price 1.0900 1.0800 1.1300 1.1700 1.0200 1.1600 0.7000 -
P/RPS 0.35 0.38 0.41 0.45 0.44 0.51 0.30 10.79%
  QoQ % -7.89% -7.32% -8.89% 2.27% -13.73% 70.00% -
  Horiz. % 116.67% 126.67% 136.67% 150.00% 146.67% 170.00% 100.00%
P/EPS 6.93 6.99 7.33 7.85 6.97 9.08 5.11 22.45%
  QoQ % -0.86% -4.64% -6.62% 12.63% -23.24% 77.69% -
  Horiz. % 135.62% 136.79% 143.44% 153.62% 136.40% 177.69% 100.00%
EY 14.44 14.31 13.65 12.74 14.34 11.01 19.57 -18.30%
  QoQ % 0.91% 4.84% 7.14% -11.16% 30.25% -43.74% -
  Horiz. % 73.79% 73.12% 69.75% 65.10% 73.28% 56.26% 100.00%
DY 7.34 7.41 7.08 5.98 6.86 6.03 10.00 -18.58%
  QoQ % -0.94% 4.66% 18.39% -12.83% 13.76% -39.70% -
  Horiz. % 73.40% 74.10% 70.80% 59.80% 68.60% 60.30% 100.00%
P/NAPS 1.25 1.30 1.38 1.41 1.29 1.55 0.96 19.18%
  QoQ % -3.85% -5.80% -2.13% 9.30% -16.77% 61.46% -
  Horiz. % 130.21% 135.42% 143.75% 146.88% 134.38% 161.46% 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