[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
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 240,660 107,401 399,823 290,617 190,039 90,721 305,308 -14.70%
PBT 15,747 7,779 28,046 19,922 13,447 6,068 25,764 -28.04%
Tax -3,968 -1,964 -7,563 -5,099 -3,421 -1,507 -6,631 -29.05%
NP 11,779 5,815 20,483 14,823 10,026 4,561 19,133 -27.69%
-
NP to SH 11,779 5,815 20,483 14,823 10,026 4,561 19,133 -27.69%
-
Tax Rate 25.20% 25.25% 26.97% 25.59% 25.44% 24.84% 25.74% -
Total Cost 228,881 101,586 379,340 275,794 180,013 86,160 286,175 -13.87%
-
Net Worth 118,310 119,682 113,072 107,921 106,631 107,852 102,651 9.95%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,900 - 10,397 3,900 3,901 - 9,095 -43.22%
Div Payout % 33.11% - 50.76% 26.32% 38.91% - 47.54% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 118,310 119,682 113,072 107,921 106,631 107,852 102,651 9.95%
NOSH 130,011 130,089 129,968 130,026 130,038 129,943 129,938 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.89% 5.41% 5.12% 5.10% 5.28% 5.03% 6.27% -
ROE 9.96% 4.86% 18.11% 13.73% 9.40% 4.23% 18.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 185.11 82.56 307.63 223.51 146.14 69.82 234.96 -14.73%
EPS 9.06 4.47 15.76 11.40 7.71 3.51 14.72 -27.70%
DPS 3.00 0.00 8.00 3.00 3.00 0.00 7.00 -43.24%
NAPS 0.91 0.92 0.87 0.83 0.82 0.83 0.79 9.91%
Adjusted Per Share Value based on latest NOSH - 129,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.49 10.04 37.37 27.16 17.76 8.48 28.54 -14.72%
EPS 1.10 0.54 1.91 1.39 0.94 0.43 1.79 -27.78%
DPS 0.36 0.00 0.97 0.36 0.36 0.00 0.85 -43.69%
NAPS 0.1106 0.1119 0.1057 0.1009 0.0997 0.1008 0.0959 10.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
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%
P/EPS 11.48 24.38 6.66 9.30 13.75 33.33 7.13 37.49%
EY 8.71 4.10 15.01 10.75 7.27 3.00 14.02 -27.25%
DY 2.88 0.00 7.62 2.83 2.83 0.00 6.67 -42.96%
P/NAPS 1.14 1.18 1.21 1.28 1.29 1.41 1.33 -9.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
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%
P/EPS 11.48 24.83 6.92 9.47 14.66 33.33 6.93 40.13%
EY 8.71 4.03 14.46 10.56 6.82 3.00 14.44 -28.67%
DY 2.88 0.00 7.34 2.78 2.65 0.00 6.86 -44.02%
P/NAPS 1.14 1.21 1.25 1.30 1.38 1.41 1.29 -7.93%

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