[LUXCHEM] QoQ TTM 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- 15.25%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 374,280 357,068 335,802 305,308 294,646 303,712 314,109 12.38%
PBT 27,095 26,841 25,983 25,764 22,082 23,583 23,212 10.85%
Tax -7,008 -6,768 -6,614 -6,631 -5,480 -5,757 -5,441 18.36%
NP 20,087 20,073 19,369 19,133 16,602 17,826 17,771 8.50%
-
NP to SH 20,087 20,073 19,369 19,133 16,602 17,826 17,771 8.50%
-
Tax Rate 25.86% 25.22% 25.46% 25.74% 24.82% 24.41% 23.44% -
Total Cost 354,193 336,995 316,433 286,175 278,044 285,886 296,338 12.61%
-
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 10,444 10,444 9,141 9,141 9,117 9,117 6,515 36.93%
Div Payout % 51.99% 52.03% 47.20% 47.78% 54.92% 51.15% 36.66% -
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 5.37% 5.62% 5.77% 6.27% 5.63% 5.87% 5.66% -
ROE 18.62% 18.81% 17.96% 18.52% 17.03% 18.77% 18.24% -
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 287.91 274.37 258.42 233.43 226.70 233.43 241.85 12.31%
EPS 15.45 15.42 14.91 14.63 12.77 13.70 13.68 8.44%
DPS 8.00 8.00 7.00 7.00 7.00 7.00 5.00 36.75%
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 34.98 33.38 31.39 28.54 27.54 28.39 29.36 12.37%
EPS 1.88 1.88 1.81 1.79 1.55 1.67 1.66 8.64%
DPS 0.98 0.98 0.85 0.85 0.85 0.85 0.61 37.13%
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 0.37 0.39 0.45 0.45 0.36 0.30 0.25 29.83%
P/EPS 6.86 6.87 7.85 7.18 6.34 5.04 4.39 34.62%
EY 14.58 14.55 12.74 13.93 15.77 19.86 22.80 -25.75%
DY 7.55 7.55 5.98 6.67 8.64 10.14 8.33 -6.33%
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 0.38 0.41 0.45 0.44 0.51 0.30 0.26 28.75%
P/EPS 6.99 7.33 7.85 6.97 9.08 5.11 4.53 33.49%
EY 14.31 13.65 12.74 14.34 11.01 19.57 22.07 -25.06%
DY 7.41 7.08 5.98 6.86 6.03 10.00 8.06 -5.44%
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