[LUXCHEM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

28-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 47.85%

YoY- 6.87%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	240,660	107,401	399,823	290,617	190,039	90,721	305,308	-14.70%
YoY %	124.08%	-73.14%	37.58%	52.92%	109.48%	-70.29%	-	-
Horiz. %	78.83%	35.18%	130.96%	95.19%	62.25%	29.71%	100.00%	-
PBT	15,747	7,779	28,046	19,922	13,447	6,068	25,764	-28.04%
YoY %	102.43%	-72.26%	40.78%	48.15%	121.61%	-76.45%	-	-
Horiz. %	61.12%	30.19%	108.86%	77.32%	52.19%	23.55%	100.00%	-
Tax	-3,968	-1,964	-7,563	-5,099	-3,421	-1,507	-6,631	-29.05%
YoY %	-102.04%	74.03%	-48.32%	-49.05%	-127.01%	77.27%	-	-
Horiz. %	59.84%	29.62%	114.06%	76.90%	51.59%	22.73%	100.00%	-
NP	11,779	5,815	20,483	14,823	10,026	4,561	19,133	-27.69%
YoY %	102.56%	-71.61%	38.18%	47.85%	119.82%	-76.16%	-	-
Horiz. %	61.56%	30.39%	107.06%	77.47%	52.40%	23.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,779	5,815	20,483	14,823	10,026	4,561	19,133	-27.69%
YoY %	102.56%	-71.61%	38.18%	47.85%	119.82%	-76.16%	-	-
Horiz. %	61.56%	30.39%	107.06%	77.47%	52.40%	23.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	25.25%	26.97%	25.59%	25.44%	24.84%	25.74%	-
YoY %	-0.20%	-6.38%	5.39%	0.59%	2.42%	-3.50%	-	-
Horiz. %	97.90%	98.10%	104.78%	99.42%	98.83%	96.50%	100.00%	-
Total Cost	228,881	101,586	379,340	275,794	180,013	86,160	286,175	-13.87%
YoY %	125.31%	-73.22%	37.54%	53.21%	108.93%	-69.89%	-	-
Horiz. %	79.98%	35.50%	132.56%	96.37%	62.90%	30.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,310	119,682	113,072	107,921	106,631	107,852	102,651	9.95%
YoY %	-1.15%	5.85%	4.77%	1.21%	-1.13%	5.07%	-	-
Horiz. %	115.25%	116.59%	110.15%	105.13%	103.88%	105.07%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	3,900	-	10,397	3,900	3,901	-	9,095	-43.22%
YoY %	0.00%	-	166.59%	-0.03%	0.00%	-	-	-
Horiz. %	42.88%	-	114.32%	42.88%	42.89%	-	100.00%	-
Div Payout %	33.11%	-	50.76%	26.32%	38.91%	-	47.54%	-
YoY %	0.00%	-	92.86%	-32.36%	0.00%	-	-	-
Horiz. %	69.65%	-	106.77%	55.36%	81.85%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	118,310	119,682	113,072	107,921	106,631	107,852	102,651	9.95%
YoY %	-1.15%	5.85%	4.77%	1.21%	-1.13%	5.07%	-	-
Horiz. %	115.25%	116.59%	110.15%	105.13%	103.88%	105.07%	100.00%	-
NOSH	130,011	130,089	129,968	130,026	130,038	129,943	129,938	0.03%
YoY %	-0.06%	0.09%	-0.04%	-0.01%	0.07%	0.00%	-	-
Horiz. %	100.06%	100.12%	100.02%	100.07%	100.08%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	4.89%	5.41%	5.12%	5.10%	5.28%	5.03%	6.27%	-
YoY %	-9.61%	5.66%	0.39%	-3.41%	4.97%	-19.78%	-	-
Horiz. %	77.99%	86.28%	81.66%	81.34%	84.21%	80.22%	100.00%	-
ROE	9.96%	4.86%	18.11%	13.73%	9.40%	4.23%	18.64%	-
YoY %	104.94%	-73.16%	31.90%	46.06%	122.22%	-77.31%	-	-
Horiz. %	53.43%	26.07%	97.16%	73.66%	50.43%	22.69%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	185.11	82.56	307.63	223.51	146.14	69.82	234.96	-14.73%
YoY %	124.21%	-73.16%	37.64%	52.94%	109.31%	-70.28%	-	-
Horiz. %	78.78%	35.14%	130.93%	95.13%	62.20%	29.72%	100.00%	-
EPS	9.06	4.47	15.76	11.40	7.71	3.51	14.72	-27.70%
YoY %	102.68%	-71.64%	38.25%	47.86%	119.66%	-76.15%	-	-
Horiz. %	61.55%	30.37%	107.07%	77.45%	52.38%	23.85%	100.00%	-
DPS	3.00	0.00	8.00	3.00	3.00	0.00	7.00	-43.24%
YoY %	0.00%	0.00%	166.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.86%	0.00%	114.29%	42.86%	42.86%	0.00%	100.00%	-
NAPS	0.91	0.92	0.87	0.83	0.82	0.83	0.79	9.91%
YoY %	-1.09%	5.75%	4.82%	1.22%	-1.20%	5.06%	-	-
Horiz. %	115.19%	116.46%	110.13%	105.06%	103.80%	105.06%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 129,999
RPS	22.49	10.04	37.37	27.16	17.76	8.48	28.54	-14.72%
YoY %	124.00%	-73.13%	37.59%	52.93%	109.43%	-70.29%	-	-
Horiz. %	78.80%	35.18%	130.94%	95.16%	62.23%	29.71%	100.00%	-
EPS	1.10	0.54	1.91	1.39	0.94	0.43	1.79	-27.78%
YoY %	103.70%	-71.73%	37.41%	47.87%	118.60%	-75.98%	-	-
Horiz. %	61.45%	30.17%	106.70%	77.65%	52.51%	24.02%	100.00%	-
DPS	0.36	0.00	0.97	0.36	0.36	0.00	0.85	-43.69%
YoY %	0.00%	0.00%	169.44%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.35%	0.00%	114.12%	42.35%	42.35%	0.00%	100.00%	-
NAPS	0.1106	0.1119	0.1057	0.1009	0.0997	0.1008	0.0959	10.00%
YoY %	-1.16%	5.87%	4.76%	1.20%	-1.09%	5.11%	-	-
Horiz. %	115.33%	116.68%	110.22%	105.21%	103.96%	105.11%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.04	1.09	1.05	1.06	1.06	1.17	1.05	-
P/RPS	0.56	1.32	0.34	0.47	0.73	1.68	0.45	15.74%
YoY %	-57.58%	288.24%	-27.66%	-35.62%	-56.55%	273.33%	-	-
Horiz. %	124.44%	293.33%	75.56%	104.44%	162.22%	373.33%	100.00%	-
P/EPS	11.48	24.38	6.66	9.30	13.75	33.33	7.13	37.49%
YoY %	-52.91%	266.07%	-28.39%	-32.36%	-58.75%	367.46%	-	-
Horiz. %	161.01%	341.94%	93.41%	130.43%	192.85%	467.46%	100.00%	-
EY	8.71	4.10	15.01	10.75	7.27	3.00	14.02	-27.25%
YoY %	112.44%	-72.68%	39.63%	47.87%	142.33%	-78.60%	-	-
Horiz. %	62.13%	29.24%	107.06%	76.68%	51.85%	21.40%	100.00%	-
DY	2.88	0.00	7.62	2.83	2.83	0.00	6.67	-42.96%
YoY %	0.00%	0.00%	169.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	43.18%	0.00%	114.24%	42.43%	42.43%	0.00%	100.00%	-
P/NAPS	1.14	1.18	1.21	1.28	1.29	1.41	1.33	-9.79%
YoY %	-3.39%	-2.48%	-5.47%	-0.78%	-8.51%	6.02%	-	-
Horiz. %	85.71%	88.72%	90.98%	96.24%	96.99%	106.02%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	29/07/11	28/04/11	18/02/11	28/10/10	29/07/10	03/05/10	19/02/10	-
Price	1.04	1.11	1.09	1.08	1.13	1.17	1.02	-
P/RPS	0.56	1.34	0.35	0.48	0.77	1.68	0.43	19.31%
YoY %	-58.21%	282.86%	-27.08%	-37.66%	-54.17%	290.70%	-	-
Horiz. %	130.23%	311.63%	81.40%	111.63%	179.07%	390.70%	100.00%	-
P/EPS	11.48	24.83	6.92	9.47	14.66	33.33	6.93	40.13%
YoY %	-53.77%	258.82%	-26.93%	-35.40%	-56.02%	380.95%	-	-
Horiz. %	165.66%	358.30%	99.86%	136.65%	211.54%	480.95%	100.00%	-
EY	8.71	4.03	14.46	10.56	6.82	3.00	14.44	-28.67%
YoY %	116.13%	-72.13%	36.93%	54.84%	127.33%	-79.22%	-	-
Horiz. %	60.32%	27.91%	100.14%	73.13%	47.23%	20.78%	100.00%	-
DY	2.88	0.00	7.34	2.78	2.65	0.00	6.86	-44.02%
YoY %	0.00%	0.00%	164.03%	4.91%	0.00%	0.00%	-	-
Horiz. %	41.98%	0.00%	107.00%	40.52%	38.63%	0.00%	100.00%	-
P/NAPS	1.14	1.21	1.25	1.30	1.38	1.41	1.29	-7.93%
YoY %	-5.79%	-3.20%	-3.85%	-5.80%	-2.13%	9.30%	-	-
Horiz. %	88.37%	93.80%	96.90%	100.78%	106.98%	109.30%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos