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 - 895,808
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.63 41.78 39.86 37.49 34.08 32.89 33.90 20.06%
  QoQ % 6.82% 4.82% 6.32% 10.01% 3.62% -2.98% -
  Horiz. % 131.65% 123.24% 117.58% 110.59% 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 0.1264 0.1204 0.1191 0.1204 0.1153 0.1088 0.1060 12.41%
  QoQ % 4.98% 1.09% -1.08% 4.42% 5.97% 2.64% -
  Horiz. % 119.25% 113.58% 112.36% 113.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS