[LUXCHEM] QoQ TTM 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- 0.07%

YoY- 20.99%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	450,444	416,504	399,824	374,280	357,068	335,802	305,308	29.69%
YoY %	8.15%	4.17%	6.82%	4.82%	6.33%	9.99%	-	-
Horiz. %	147.54%	136.42%	130.96%	122.59%	116.95%	109.99%	100.00%	-
PBT	30,159	29,571	27,860	27,095	26,841	25,983	25,764	11.10%
YoY %	1.99%	6.14%	2.82%	0.95%	3.30%	0.85%	-	-
Horiz. %	117.06%	114.78%	108.14%	105.17%	104.18%	100.85%	100.00%	-
Tax	-7,929	-7,839	-7,382	-7,008	-6,768	-6,614	-6,631	12.69%
YoY %	-1.15%	-6.19%	-5.34%	-3.55%	-2.33%	0.26%	-	-
Horiz. %	119.57%	118.22%	111.33%	105.69%	102.07%	99.74%	100.00%	-
NP	22,230	21,732	20,478	20,087	20,073	19,369	19,133	10.54%
YoY %	2.29%	6.12%	1.95%	0.07%	3.63%	1.23%	-	-
Horiz. %	116.19%	113.58%	107.03%	104.99%	104.91%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,230	21,732	20,478	20,087	20,073	19,369	19,133	10.54%
YoY %	2.29%	6.12%	1.95%	0.07%	3.63%	1.23%	-	-
Horiz. %	116.19%	113.58%	107.03%	104.99%	104.91%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.29%	26.51%	26.50%	25.86%	25.22%	25.46%	25.74%	-
YoY %	-0.83%	0.04%	2.47%	2.54%	-0.94%	-1.09%	-	-
Horiz. %	102.14%	102.99%	102.95%	100.47%	97.98%	98.91%	100.00%	-
Total Cost	428,214	394,772	379,346	354,193	336,995	316,433	286,175	30.92%
YoY %	8.47%	4.07%	7.10%	5.10%	6.50%	10.57%	-	-
Horiz. %	149.63%	137.95%	132.56%	123.77%	117.76%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,240	119,682	113,200	107,899	106,717	107,852	103,327	9.43%
YoY %	-1.20%	5.73%	4.91%	1.11%	-1.05%	4.38%	-	-
Horiz. %	114.43%	115.83%	109.56%	104.42%	103.28%	104.38%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	10,403	10,410	10,410	10,444	10,444	9,141	9,141	9.03%
YoY %	-0.07%	0.00%	-0.33%	0.00%	14.25%	0.00%	-	-
Horiz. %	113.81%	113.88%	113.88%	114.25%	114.25%	100.00%	100.00%	-
Div Payout %	46.80%	47.90%	50.84%	51.99%	52.03%	47.20%	47.78%	-
YoY %	-2.30%	-5.78%	-2.21%	-0.08%	10.23%	-1.21%	-	-
Horiz. %	97.95%	100.25%	106.40%	108.81%	108.89%	98.79%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	118,240	119,682	113,200	107,899	106,717	107,852	103,327	9.43%
YoY %	-1.20%	5.73%	4.91%	1.11%	-1.05%	4.38%	-	-
Horiz. %	114.43%	115.83%	109.56%	104.42%	103.28%	104.38%	100.00%	-
NOSH	129,934	130,089	130,114	129,999	130,142	129,943	130,794	-0.44%
YoY %	-0.12%	-0.02%	0.09%	-0.11%	0.15%	-0.65%	-	-
Horiz. %	99.34%	99.46%	99.48%	99.39%	99.50%	99.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	4.94%	5.22%	5.12%	5.37%	5.62%	5.77%	6.27%	-
YoY %	-5.36%	1.95%	-4.66%	-4.45%	-2.60%	-7.97%	-	-
Horiz. %	78.79%	83.25%	81.66%	85.65%	89.63%	92.03%	100.00%	-
ROE	18.80%	18.16%	18.09%	18.62%	18.81%	17.96%	18.52%	-
YoY %	3.52%	0.39%	-2.85%	-1.01%	4.73%	-3.02%	-	-
Horiz. %	101.51%	98.06%	97.68%	100.54%	101.57%	96.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	346.67	320.17	307.29	287.91	274.37	258.42	233.43	30.26%
YoY %	8.28%	4.19%	6.73%	4.93%	6.17%	10.71%	-	-
Horiz. %	148.51%	137.16%	131.64%	123.34%	117.54%	110.71%	100.00%	-
EPS	17.11	16.71	15.74	15.45	15.42	14.91	14.63	11.03%
YoY %	2.39%	6.16%	1.88%	0.19%	3.42%	1.91%	-	-
Horiz. %	116.95%	114.22%	107.59%	105.60%	105.40%	101.91%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	7.00	7.00	9.33%
YoY %	0.00%	0.00%	0.00%	0.00%	14.29%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	114.29%	114.29%	100.00%	100.00%	-
NAPS	0.91	0.92	0.87	0.83	0.82	0.83	0.79	9.91%
YoY %	-1.09%	5.75%	4.82%	1.22%	-1.20%	5.06%	-	-
Horiz. %	115.19%	116.46%	110.13%	105.06%	103.80%	105.06%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 129,999
RPS	42.10	38.93	37.37	34.98	33.38	31.39	28.54	29.67%
YoY %	8.14%	4.17%	6.83%	4.79%	6.34%	9.99%	-	-
Horiz. %	147.51%	136.41%	130.94%	122.56%	116.96%	109.99%	100.00%	-
EPS	2.08	2.03	1.91	1.88	1.88	1.81	1.79	10.55%
YoY %	2.46%	6.28%	1.60%	0.00%	3.87%	1.12%	-	-
Horiz. %	116.20%	113.41%	106.70%	105.03%	105.03%	101.12%	100.00%	-
DPS	0.97	0.97	0.97	0.98	0.98	0.85	0.85	9.22%
YoY %	0.00%	0.00%	-1.02%	0.00%	15.29%	0.00%	-	-
Horiz. %	114.12%	114.12%	114.12%	115.29%	115.29%	100.00%	100.00%	-
NAPS	0.1105	0.1119	0.1058	0.1009	0.0997	0.1008	0.0966	9.40%
YoY %	-1.25%	5.77%	4.86%	1.20%	-1.09%	4.35%	-	-
Horiz. %	114.39%	115.84%	109.52%	104.45%	103.21%	104.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.30	0.34	0.34	0.37	0.39	0.45	0.45	-23.74%
YoY %	-11.76%	0.00%	-8.11%	-5.13%	-13.33%	0.00%	-	-
Horiz. %	66.67%	75.56%	75.56%	82.22%	86.67%	100.00%	100.00%	-
P/EPS	6.08	6.52	6.67	6.86	6.87	7.85	7.18	-10.52%
YoY %	-6.75%	-2.25%	-2.77%	-0.15%	-12.48%	9.33%	-	-
Horiz. %	84.68%	90.81%	92.90%	95.54%	95.68%	109.33%	100.00%	-
EY	16.45	15.33	14.99	14.58	14.55	12.74	13.93	11.75%
YoY %	7.31%	2.27%	2.81%	0.21%	14.21%	-8.54%	-	-
Horiz. %	118.09%	110.05%	107.61%	104.67%	104.45%	91.46%	100.00%	-
DY	7.69	7.34	7.62	7.55	7.55	5.98	6.67	9.97%
YoY %	4.77%	-3.67%	0.93%	0.00%	26.25%	-10.34%	-	-
Horiz. %	115.29%	110.04%	114.24%	113.19%	113.19%	89.66%	100.00%	-
P/NAPS	1.14	1.18	1.21	1.28	1.29	1.41	1.33	-9.79%
YoY %	-3.39%	-2.48%	-5.47%	-0.78%	-8.51%	6.02%	-	-
Horiz. %	85.71%	88.72%	90.98%	96.24%	96.99%	106.02%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
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	0.30	0.35	0.35	0.38	0.41	0.45	0.44	-22.58%
YoY %	-14.29%	0.00%	-7.89%	-7.32%	-8.89%	2.27%	-	-
Horiz. %	68.18%	79.55%	79.55%	86.36%	93.18%	102.27%	100.00%	-
P/EPS	6.08	6.64	6.93	6.99	7.33	7.85	6.97	-8.72%
YoY %	-8.43%	-4.18%	-0.86%	-4.64%	-6.62%	12.63%	-	-
Horiz. %	87.23%	95.27%	99.43%	100.29%	105.16%	112.63%	100.00%	-
EY	16.45	15.05	14.44	14.31	13.65	12.74	14.34	9.61%
YoY %	9.30%	4.22%	0.91%	4.84%	7.14%	-11.16%	-	-
Horiz. %	114.71%	104.95%	100.70%	99.79%	95.19%	88.84%	100.00%	-
DY	7.69	7.21	7.34	7.41	7.08	5.98	6.86	7.93%
YoY %	6.66%	-1.77%	-0.94%	4.66%	18.39%	-12.83%	-	-
Horiz. %	112.10%	105.10%	107.00%	108.02%	103.21%	87.17%	100.00%	-
P/NAPS	1.14	1.21	1.25	1.30	1.38	1.41	1.29	-7.93%
YoY %	-5.79%	-3.20%	-3.85%	-5.80%	-2.13%	9.30%	-	-
Horiz. %	88.37%	93.80%	96.90%	100.78%	106.98%	109.30%	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