[LUXCHEM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.04%
YoY- 103.99%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,578 99,319 90,721 83,662 83,366 78,053 60,227 40.71%
PBT 6,475 7,380 6,068 7,172 6,221 6,522 5,849 7.00%
Tax -1,678 -1,914 -1,507 -1,909 -1,438 -1,760 -1,524 6.62%
NP 4,797 5,466 4,561 5,263 4,783 4,762 4,325 7.14%
-
NP to SH 4,797 5,466 4,561 5,263 4,783 4,762 4,325 7.14%
-
Tax Rate 25.92% 25.93% 24.84% 26.62% 23.12% 26.99% 26.06% -
Total Cost 95,781 93,853 86,160 78,399 78,583 73,291 55,902 43.13%
-
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,904 - 6,539 - 2,602 - -
Div Payout % - 71.43% - 124.26% - 54.64% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,899 106,717 107,852 103,327 97,479 94,979 97,409 7.04%
NOSH 129,999 130,142 129,943 130,794 129,972 130,109 129,879 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.77% 5.50% 5.03% 6.29% 5.74% 6.10% 7.18% -
ROE 4.45% 5.12% 4.23% 5.09% 4.91% 5.01% 4.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.37 76.32 69.82 63.96 64.14 59.99 46.37 40.63%
EPS 3.69 4.20 3.51 4.05 3.68 3.66 3.33 7.07%
DPS 0.00 3.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 0.83 0.82 0.83 0.79 0.75 0.73 0.75 6.98%
Adjusted Per Share Value based on latest NOSH - 130,794
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.40 9.28 8.48 7.82 7.79 7.30 5.63 40.69%
EPS 0.45 0.51 0.43 0.49 0.45 0.45 0.40 8.16%
DPS 0.00 0.36 0.00 0.61 0.00 0.24 0.00 -
NAPS 0.1009 0.0997 0.1008 0.0966 0.0911 0.0888 0.091 7.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.06 1.06 1.17 1.05 0.81 0.69 0.60 -
P/RPS 1.37 1.39 1.68 1.64 1.26 1.15 1.29 4.08%
P/EPS 28.73 25.24 33.33 26.09 22.01 18.85 18.02 36.43%
EY 3.48 3.96 3.00 3.83 4.54 5.30 5.55 -26.72%
DY 0.00 2.83 0.00 4.76 0.00 2.90 0.00 -
P/NAPS 1.28 1.29 1.41 1.33 1.08 0.95 0.80 36.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/10/10 29/07/10 03/05/10 19/02/10 30/10/09 30/07/09 30/04/09 -
Price 1.08 1.13 1.17 1.02 1.16 0.70 0.62 -
P/RPS 1.40 1.48 1.68 1.59 1.81 1.17 1.34 2.96%
P/EPS 29.27 26.90 33.33 25.35 31.52 19.13 18.62 35.15%
EY 3.42 3.72 3.00 3.94 3.17 5.23 5.37 -25.95%
DY 0.00 2.65 0.00 4.90 0.00 2.86 0.00 -
P/NAPS 1.30 1.38 1.41 1.29 1.55 0.96 0.83 34.83%

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