[LUXCHEM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.16%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 399,823 290,617 190,039 90,721 305,308 221,646 138,280 102.56%
PBT 28,046 19,922 13,447 6,068 25,764 18,592 12,371 72.31%
Tax -7,563 -5,099 -3,421 -1,507 -6,631 -4,722 -3,284 74.12%
NP 20,483 14,823 10,026 4,561 19,133 13,870 9,087 71.66%
-
NP to SH 20,483 14,823 10,026 4,561 19,133 13,870 9,087 71.66%
-
Tax Rate 26.97% 25.59% 25.44% 24.84% 25.74% 25.40% 26.55% -
Total Cost 379,340 275,794 180,013 86,160 286,175 207,776 129,193 104.64%
-
Net Worth 113,072 107,921 106,631 107,852 102,651 97,492 94,900 12.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,397 3,900 3,901 - 9,095 2,599 2,600 151.30%
Div Payout % 50.76% 26.32% 38.91% - 47.54% 18.74% 28.61% -
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 113,072 107,921 106,631 107,852 102,651 97,492 94,900 12.35%
NOSH 129,968 130,026 130,038 129,943 129,938 129,990 130,000 -0.01%
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% 5.10% 5.28% 5.03% 6.27% 6.26% 6.57% -
ROE 18.11% 13.73% 9.40% 4.23% 18.64% 14.23% 9.58% -
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 307.63 223.51 146.14 69.82 234.96 170.51 106.37 102.59%
EPS 15.76 11.40 7.71 3.51 14.72 10.67 6.99 71.68%
DPS 8.00 3.00 3.00 0.00 7.00 2.00 2.00 151.34%
NAPS 0.87 0.83 0.82 0.83 0.79 0.75 0.73 12.37%
Adjusted Per Share Value based on latest NOSH - 129,943
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.37 27.16 17.76 8.48 28.54 20.72 12.92 102.61%
EPS 1.91 1.39 0.94 0.43 1.79 1.30 0.85 71.30%
DPS 0.97 0.36 0.36 0.00 0.85 0.24 0.24 153.08%
NAPS 0.1057 0.1009 0.0997 0.1008 0.0959 0.0911 0.0887 12.36%
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 1.05 1.06 1.06 1.17 1.05 0.81 0.69 -
P/RPS 0.34 0.47 0.73 1.68 0.45 0.48 0.65 -35.00%
P/EPS 6.66 9.30 13.75 33.33 7.13 7.59 9.87 -23.01%
EY 15.01 10.75 7.27 3.00 14.02 13.17 10.13 29.87%
DY 7.62 2.83 2.83 0.00 6.67 2.47 2.90 90.08%
P/NAPS 1.21 1.28 1.29 1.41 1.33 1.08 0.95 17.44%
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 1.09 1.08 1.13 1.17 1.02 1.16 0.70 -
P/RPS 0.35 0.48 0.77 1.68 0.43 0.68 0.66 -34.40%
P/EPS 6.92 9.47 14.66 33.33 6.93 10.87 10.01 -21.76%
EY 14.46 10.56 6.82 3.00 14.44 9.20 9.99 27.87%
DY 7.34 2.78 2.65 0.00 6.86 1.72 2.86 87.12%
P/NAPS 1.25 1.30 1.38 1.41 1.29 1.55 0.96 19.18%

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
Post a Comment