[LUXCHEM] QoQ Annualized 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- -4.65%

YoY- 5.46%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	399,823	387,489	380,078	362,884	305,308	295,528	276,560	27.76%
YoY %	3.18%	1.95%	4.74%	18.86%	3.31%	6.86%	-	-
Horiz. %	144.57%	140.11%	137.43%	131.21%	110.39%	106.86%	100.00%	-
PBT	28,046	26,562	26,894	24,272	25,764	24,789	24,742	8.69%
YoY %	5.59%	-1.23%	10.80%	-5.79%	3.93%	0.19%	-	-
Horiz. %	113.35%	107.36%	108.70%	98.10%	104.13%	100.19%	100.00%	-
Tax	-7,563	-6,798	-6,842	-6,028	-6,631	-6,296	-6,568	9.83%
YoY %	-11.25%	0.64%	-13.50%	9.09%	-5.32%	4.14%	-	-
Horiz. %	115.15%	103.50%	104.17%	91.78%	100.96%	95.86%	100.00%	-
NP	20,483	19,764	20,052	18,244	19,133	18,493	18,174	8.27%
YoY %	3.64%	-1.44%	9.91%	-4.65%	3.46%	1.76%	-	-
Horiz. %	112.70%	108.75%	110.33%	100.39%	105.28%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,483	19,764	20,052	18,244	19,133	18,493	18,174	8.27%
YoY %	3.64%	-1.44%	9.91%	-4.65%	3.46%	1.76%	-	-
Horiz. %	112.70%	108.75%	110.33%	100.39%	105.28%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.97%	25.59%	25.44%	24.84%	25.74%	25.40%	26.55%	-
YoY %	5.39%	0.59%	2.42%	-3.50%	1.34%	-4.33%	-	-
Horiz. %	101.58%	96.38%	95.82%	93.56%	96.95%	95.67%	100.00%	-
Total Cost	379,340	367,725	360,026	344,640	286,175	277,034	258,386	29.08%
YoY %	3.16%	2.14%	4.46%	20.43%	3.30%	7.22%	-	-
Horiz. %	146.81%	142.32%	139.34%	133.38%	110.75%	107.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,072	107,921	106,631	107,852	102,651	97,492	94,900	12.35%
YoY %	4.77%	1.21%	-1.13%	5.07%	5.29%	2.73%	-	-
Horiz. %	119.15%	113.72%	112.36%	113.65%	108.17%	102.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	10,397	5,201	7,802	-	9,095	3,466	5,200	58.50%
YoY %	99.90%	-33.34%	0.00%	-	162.41%	-33.35%	-	-
Horiz. %	199.94%	100.02%	150.04%	-	174.90%	66.65%	100.00%	-
Div Payout %	50.76%	26.32%	38.91%	-	47.54%	18.74%	28.61%	-
YoY %	92.86%	-32.36%	0.00%	-	153.68%	-34.50%	-	-
Horiz. %	177.42%	92.00%	136.00%	-	166.17%	65.50%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	113,072	107,921	106,631	107,852	102,651	97,492	94,900	12.35%
YoY %	4.77%	1.21%	-1.13%	5.07%	5.29%	2.73%	-	-
Horiz. %	119.15%	113.72%	112.36%	113.65%	108.17%	102.73%	100.00%	-
NOSH	129,968	130,026	130,038	129,943	129,938	129,990	130,000	-0.01%
YoY %	-0.04%	-0.01%	0.07%	0.00%	-0.04%	-0.01%	-	-
Horiz. %	99.98%	100.02%	100.03%	99.96%	99.95%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	5.12%	5.10%	5.28%	5.03%	6.27%	6.26%	6.57%	-
YoY %	0.39%	-3.41%	4.97%	-19.78%	0.16%	-4.72%	-	-
Horiz. %	77.93%	77.63%	80.37%	76.56%	95.43%	95.28%	100.00%	-
ROE	18.11%	18.31%	18.80%	16.92%	18.64%	18.97%	19.15%	-
YoY %	-1.09%	-2.61%	11.11%	-9.23%	-1.74%	-0.94%	-	-
Horiz. %	94.57%	95.61%	98.17%	88.36%	97.34%	99.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	307.63	298.01	292.28	279.26	234.96	227.35	212.74	27.78%
YoY %	3.23%	1.96%	4.66%	18.85%	3.35%	6.87%	-	-
Horiz. %	144.60%	140.08%	137.39%	131.27%	110.44%	106.87%	100.00%	-
EPS	15.76	15.20	15.42	14.04	14.72	14.23	13.98	8.29%
YoY %	3.68%	-1.43%	9.83%	-4.62%	3.44%	1.79%	-	-
Horiz. %	112.73%	108.73%	110.30%	100.43%	105.29%	101.79%	100.00%	-
DPS	8.00	4.00	6.00	0.00	7.00	2.67	4.00	58.53%
YoY %	100.00%	-33.33%	0.00%	0.00%	162.17%	-33.25%	-	-
Horiz. %	200.00%	100.00%	150.00%	0.00%	175.00%	66.75%	100.00%	-
NAPS	0.87	0.83	0.82	0.83	0.79	0.75	0.73	12.37%
YoY %	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%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 129,943
RPS	37.37	36.22	35.53	33.92	28.54	27.62	25.85	27.76%
YoY %	3.18%	1.94%	4.75%	18.85%	3.33%	6.85%	-	-
Horiz. %	144.56%	140.12%	137.45%	131.22%	110.41%	106.85%	100.00%	-
EPS	1.91	1.85	1.87	1.71	1.79	1.73	1.70	8.05%
YoY %	3.24%	-1.07%	9.36%	-4.47%	3.47%	1.76%	-	-
Horiz. %	112.35%	108.82%	110.00%	100.59%	105.29%	101.76%	100.00%	-
DPS	0.97	0.49	0.73	0.00	0.85	0.32	0.49	57.46%
YoY %	97.96%	-32.88%	0.00%	0.00%	165.62%	-34.69%	-	-
Horiz. %	197.96%	100.00%	148.98%	0.00%	173.47%	65.31%	100.00%	-
NAPS	0.1057	0.1009	0.0997	0.1008	0.0959	0.0911	0.0887	12.36%
YoY %	4.76%	1.20%	-1.09%	5.11%	5.27%	2.71%	-	-
Horiz. %	119.17%	113.75%	112.40%	113.64%	108.12%	102.71%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.36	0.36	0.42	0.45	0.36	0.32	4.11%
YoY %	-5.56%	0.00%	-14.29%	-6.67%	25.00%	12.50%	-	-
Horiz. %	106.25%	112.50%	112.50%	131.25%	140.62%	112.50%	100.00%	-
P/EPS	6.66	6.97	6.87	8.33	7.13	5.69	4.94	21.97%
YoY %	-4.45%	1.46%	-17.53%	16.83%	25.31%	15.18%	-	-
Horiz. %	134.82%	141.09%	139.07%	168.62%	144.33%	115.18%	100.00%	-
EY	15.01	14.34	14.55	12.00	14.02	17.56	20.26	-18.07%
YoY %	4.67%	-1.44%	21.25%	-14.41%	-20.16%	-13.33%	-	-
Horiz. %	74.09%	70.78%	71.82%	59.23%	69.20%	86.67%	100.00%	-
DY	7.62	3.77	5.66	0.00	6.67	3.29	5.80	19.89%
YoY %	102.12%	-33.39%	0.00%	0.00%	102.74%	-43.28%	-	-
Horiz. %	131.38%	65.00%	97.59%	0.00%	115.00%	56.72%	100.00%	-
P/NAPS	1.21	1.28	1.29	1.41	1.33	1.08	0.95	17.44%
YoY %	-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%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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	0.36	0.39	0.42	0.43	0.51	0.33	3.98%
YoY %	-2.78%	-7.69%	-7.14%	-2.33%	-15.69%	54.55%	-	-
Horiz. %	106.06%	109.09%	118.18%	127.27%	130.30%	154.55%	100.00%	-
P/EPS	6.92	7.11	7.33	8.33	6.93	8.15	5.01	23.95%
YoY %	-2.67%	-3.00%	-12.00%	20.20%	-14.97%	62.67%	-	-
Horiz. %	138.12%	141.92%	146.31%	166.27%	138.32%	162.67%	100.00%	-
EY	14.46	14.07	13.65	12.00	14.44	12.26	19.97	-19.31%
YoY %	2.77%	3.08%	13.75%	-16.90%	17.78%	-38.61%	-	-
Horiz. %	72.41%	70.46%	68.35%	60.09%	72.31%	61.39%	100.00%	-
DY	7.34	3.70	5.31	0.00	6.86	2.30	5.71	18.17%
YoY %	98.38%	-30.32%	0.00%	0.00%	198.26%	-59.72%	-	-
Horiz. %	128.55%	64.80%	92.99%	0.00%	120.14%	40.28%	100.00%	-
P/NAPS	1.25	1.30	1.38	1.41	1.29	1.55	0.96	19.18%
YoY %	-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 ⃤ & 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