Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     10.04%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 276,560 240,908 331,469 344,820 332,366 0 0 -
  QoQ % 14.80% -27.32% -3.87% 3.75% 0.00% 0.00% -
  Horiz. % 83.21% 72.48% 99.73% 103.75% 100.00% - -
PBT 24,742 23,396 23,575 26,786 24,736 0 0 -
  QoQ % 5.75% -0.76% -11.99% 8.29% 0.00% 0.00% -
  Horiz. % 100.02% 94.58% 95.31% 108.29% 100.00% - -
Tax -6,568 -6,096 -5,754 -6,465 -6,268 0 0 -
  QoQ % -7.74% -5.94% 11.00% -3.15% 0.00% 0.00% -
  Horiz. % 104.79% 97.26% 91.80% 103.15% 100.00% - -
NP 18,174 17,300 17,821 20,321 18,468 0 0 -
  QoQ % 5.05% -2.92% -12.30% 10.04% 0.00% 0.00% -
  Horiz. % 98.41% 93.68% 96.50% 110.04% 100.00% - -
NP to SH 18,174 17,300 17,821 20,321 18,468 0 0 -
  QoQ % 5.05% -2.92% -12.30% 10.04% 0.00% 0.00% -
  Horiz. % 98.41% 93.68% 96.50% 110.04% 100.00% - -
Tax Rate 26.55 % 26.06 % 24.41 % 24.14 % 25.34 % - % - % -
  QoQ % 1.88% 6.76% 1.12% -4.74% 0.00% 0.00% -
  Horiz. % 104.78% 102.84% 96.33% 95.26% 100.00% - -
Total Cost 258,386 223,608 313,648 324,498 313,898 0 0 -
  QoQ % 15.55% -28.71% -3.34% 3.38% 0.00% 0.00% -
  Horiz. % 82.32% 71.24% 99.92% 103.38% 100.00% - -
Net Worth 94,900 97,409 92,289 89,729 84,536 - - -
  QoQ % -2.58% 5.55% 2.85% 6.14% 0.00% 0.00% -
  Horiz. % 112.26% 115.23% 109.17% 106.14% 100.00% - -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,200 - 6,499 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.01% 0.00% 100.00% - - - -
Div Payout % 28.61 % - % 36.47 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.45% 0.00% 100.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 94,900 97,409 92,289 89,729 84,536 - - -
  QoQ % -2.58% 5.55% 2.85% 6.14% 0.00% 0.00% -
  Horiz. % 112.26% 115.23% 109.17% 106.14% 100.00% - -
NOSH 130,000 129,879 129,985 130,042 130,056 - - -
  QoQ % 0.09% -0.08% -0.04% -0.01% 0.00% 0.00% -
  Horiz. % 99.96% 99.86% 99.95% 99.99% 100.00% - -
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.57 % 7.18 % 5.38 % 5.89 % 5.56 % - % - % -
  QoQ % -8.50% 33.46% -8.66% 5.94% 0.00% 0.00% -
  Horiz. % 118.17% 129.14% 96.76% 105.94% 100.00% - -
ROE 19.15 % 17.76 % 19.31 % 22.65 % 21.85 % - % - % -
  QoQ % 7.83% -8.03% -14.75% 3.66% 0.00% 0.00% -
  Horiz. % 87.64% 81.28% 88.38% 103.66% 100.00% - -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 212.74 185.49 255.00 265.16 255.56 - - -
  QoQ % 14.69% -27.26% -3.83% 3.76% 0.00% 0.00% -
  Horiz. % 83.24% 72.58% 99.78% 103.76% 100.00% - -
EPS 13.98 13.32 13.71 15.63 14.20 0.00 0.00 -
  QoQ % 4.95% -2.84% -12.28% 10.07% 0.00% 0.00% -
  Horiz. % 98.45% 93.80% 96.55% 110.07% 100.00% - -
DPS 4.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 100.00% - - - -
NAPS 0.7300 0.7500 0.7100 0.6900 0.6500 - 0.0000 -
  QoQ % -2.67% 5.63% 2.90% 6.15% 0.00% 0.00% -
  Horiz. % 112.31% 115.38% 109.23% 106.15% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.87 26.89 37.00 38.49 37.10 - - -
  QoQ % 14.80% -27.32% -3.87% 3.75% 0.00% 0.00% -
  Horiz. % 83.21% 72.48% 99.73% 103.75% 100.00% - -
EPS 2.03 1.93 1.99 2.27 2.06 0.00 0.00 -
  QoQ % 5.18% -3.02% -12.33% 10.19% 0.00% 0.00% -
  Horiz. % 98.54% 93.69% 96.60% 110.19% 100.00% - -
DPS 0.58 0.00 0.73 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.45% 0.00% 100.00% - - - -
NAPS 0.1059 0.1087 0.1030 0.1002 0.0944 - 0.0000 -
  QoQ % -2.58% 5.53% 2.79% 6.14% 0.00% 0.00% -
  Horiz. % 112.18% 115.15% 109.11% 106.14% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - - -
Price 0.6900 0.6000 0.6500 0.6700 0.7600 0.0000 0.0000 -
P/RPS 0.32 0.32 0.25 0.25 0.30 0.00 0.00 -
  QoQ % 0.00% 28.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 106.67% 106.67% 83.33% 83.33% 100.00% - -
P/EPS 4.94 4.50 4.74 4.29 5.35 0.00 0.00 -
  QoQ % 9.78% -5.06% 10.49% -19.81% 0.00% 0.00% -
  Horiz. % 92.34% 84.11% 88.60% 80.19% 100.00% - -
EY 20.26 22.20 21.09 23.32 18.68 0.00 0.00 -
  QoQ % -8.74% 5.26% -9.56% 24.84% 0.00% 0.00% -
  Horiz. % 108.46% 118.84% 112.90% 124.84% 100.00% - -
DY 5.80 0.00 7.69 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.42% 0.00% 100.00% - - - -
P/NAPS 0.95 0.80 0.92 0.97 1.17 0.00 0.00 -
  QoQ % 18.75% -13.04% -5.15% -17.09% 0.00% 0.00% -
  Horiz. % 81.20% 68.38% 78.63% 82.91% 100.00% - -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 30/04/09 18/02/09 03/11/08 30/07/08 - - -
Price 0.7000 0.6200 0.6000 0.6900 0.7800 0.0000 0.0000 -
P/RPS 0.33 0.33 0.24 0.26 0.31 0.00 0.00 -
  QoQ % 0.00% 37.50% -7.69% -16.13% 0.00% 0.00% -
  Horiz. % 106.45% 106.45% 77.42% 83.87% 100.00% - -
P/EPS 5.01 4.65 4.38 4.42 5.49 0.00 0.00 -
  QoQ % 7.74% 6.16% -0.90% -19.49% 0.00% 0.00% -
  Horiz. % 91.26% 84.70% 79.78% 80.51% 100.00% - -
EY 19.97 21.48 22.85 22.65 18.21 0.00 0.00 -
  QoQ % -7.03% -6.00% 0.88% 24.38% 0.00% 0.00% -
  Horiz. % 109.67% 117.96% 125.48% 124.38% 100.00% - -
DY 5.71 0.00 8.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.55% 0.00% 100.00% - - - -
P/NAPS 0.96 0.83 0.85 1.00 1.20 0.00 0.00 -
  QoQ % 15.66% -2.35% -15.00% -16.67% 0.00% 0.00% -
  Horiz. % 80.00% 69.17% 70.83% 83.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

209  173  560  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.40-0.02 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers