[LUXCHEM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 67.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,662 83,366 78,053 60,227 72,854 92,432 88,450 -3.63%
PBT 7,172 6,221 6,522 5,849 3,485 7,722 6,151 10.74%
Tax -1,909 -1,438 -1,760 -1,524 -905 -1,715 -1,444 20.39%
NP 5,263 4,783 4,762 4,325 2,580 6,007 4,707 7.70%
-
NP to SH 5,263 4,783 4,762 4,325 2,580 6,007 4,707 7.70%
-
Tax Rate 26.62% 23.12% 26.99% 26.06% 25.97% 22.21% 23.48% -
Total Cost 78,399 78,583 73,291 55,902 70,274 86,425 83,743 -4.28%
-
Net Worth 103,327 97,479 94,979 97,409 92,515 89,714 84,517 14.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,539 - 2,602 - 6,515 - - -
Div Payout % 124.26% - 54.64% - 252.53% - - -
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%
NOSH 130,794 129,972 130,109 129,879 130,303 130,021 130,027 0.39%
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 6.29% 5.74% 6.10% 7.18% 3.54% 6.50% 5.32% -
ROE 5.09% 4.91% 5.01% 4.44% 2.79% 6.70% 5.57% -
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 63.96 64.14 59.99 46.37 55.91 71.09 68.02 -4.00%
EPS 4.05 3.68 3.66 3.33 1.98 4.62 3.62 7.74%
DPS 5.00 0.00 2.00 0.00 5.00 0.00 0.00 -
NAPS 0.79 0.75 0.73 0.75 0.71 0.69 0.65 13.84%
Adjusted Per Share Value based on latest NOSH - 129,879
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.82 7.79 7.30 5.63 6.81 8.64 8.27 -3.65%
EPS 0.49 0.45 0.45 0.40 0.24 0.56 0.44 7.41%
DPS 0.61 0.00 0.24 0.00 0.61 0.00 0.00 -
NAPS 0.0966 0.0911 0.0888 0.091 0.0865 0.0839 0.079 14.30%
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 1.05 0.81 0.69 0.60 0.65 0.67 0.76 -
P/RPS 1.64 1.26 1.15 1.29 1.16 0.94 1.12 28.85%
P/EPS 26.09 22.01 18.85 18.02 32.83 14.50 20.99 15.55%
EY 3.83 4.54 5.30 5.55 3.05 6.90 4.76 -13.45%
DY 4.76 0.00 2.90 0.00 7.69 0.00 0.00 -
P/NAPS 1.33 1.08 0.95 0.80 0.92 0.97 1.17 8.89%
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 18/02/09 03/11/08 30/07/08 -
Price 1.02 1.16 0.70 0.62 0.60 0.69 0.78 -
P/RPS 1.59 1.81 1.17 1.34 1.07 0.97 1.15 24.03%
P/EPS 25.35 31.52 19.13 18.62 30.30 14.94 21.55 11.40%
EY 3.94 3.17 5.23 5.37 3.30 6.70 4.64 -10.30%
DY 4.90 0.00 2.86 0.00 8.33 0.00 0.00 -
P/NAPS 1.29 1.55 0.96 0.83 0.85 1.00 1.20 4.92%

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