Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -12.30%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 295,528 276,560 240,908 331,469 344,820 332,366 0 -
  QoQ % 6.86% 14.80% -27.32% -3.87% 3.75% 0.00% -
  Horiz. % 88.92% 83.21% 72.48% 99.73% 103.75% 100.00% -
PBT 24,789 24,742 23,396 23,575 26,786 24,736 0 -
  QoQ % 0.19% 5.75% -0.76% -11.99% 8.29% 0.00% -
  Horiz. % 100.22% 100.02% 94.58% 95.31% 108.29% 100.00% -
Tax -6,296 -6,568 -6,096 -5,754 -6,465 -6,268 0 -
  QoQ % 4.14% -7.74% -5.94% 11.00% -3.15% 0.00% -
  Horiz. % 100.45% 104.79% 97.26% 91.80% 103.15% 100.00% -
NP 18,493 18,174 17,300 17,821 20,321 18,468 0 -
  QoQ % 1.76% 5.05% -2.92% -12.30% 10.04% 0.00% -
  Horiz. % 100.14% 98.41% 93.68% 96.50% 110.04% 100.00% -
NP to SH 18,493 18,174 17,300 17,821 20,321 18,468 0 -
  QoQ % 1.76% 5.05% -2.92% -12.30% 10.04% 0.00% -
  Horiz. % 100.14% 98.41% 93.68% 96.50% 110.04% 100.00% -
Tax Rate 25.40 % 26.55 % 26.06 % 24.41 % 24.14 % 25.34 % - % -
  QoQ % -4.33% 1.88% 6.76% 1.12% -4.74% 0.00% -
  Horiz. % 100.24% 104.78% 102.84% 96.33% 95.26% 100.00% -
Total Cost 277,034 258,386 223,608 313,648 324,498 313,898 0 -
  QoQ % 7.22% 15.55% -28.71% -3.34% 3.38% 0.00% -
  Horiz. % 88.26% 82.32% 71.24% 99.92% 103.38% 100.00% -
Net Worth 97,492 94,900 97,409 92,289 89,729 84,536 - -
  QoQ % 2.73% -2.58% 5.55% 2.85% 6.14% 0.00% -
  Horiz. % 115.33% 112.26% 115.23% 109.17% 106.14% 100.00% -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,466 5,200 - 6,499 - - - -
  QoQ % -33.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.34% 80.01% 0.00% 100.00% - - -
Div Payout % 18.74 % 28.61 % - % 36.47 % - % - % - % -
  QoQ % -34.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.38% 78.45% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 97,492 94,900 97,409 92,289 89,729 84,536 - -
  QoQ % 2.73% -2.58% 5.55% 2.85% 6.14% 0.00% -
  Horiz. % 115.33% 112.26% 115.23% 109.17% 106.14% 100.00% -
NOSH 129,990 130,000 129,879 129,985 130,042 130,056 - -
  QoQ % -0.01% 0.09% -0.08% -0.04% -0.01% 0.00% -
  Horiz. % 99.95% 99.96% 99.86% 99.95% 99.99% 100.00% -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.26 % 6.57 % 7.18 % 5.38 % 5.89 % 5.56 % - % -
  QoQ % -4.72% -8.50% 33.46% -8.66% 5.94% 0.00% -
  Horiz. % 112.59% 118.17% 129.14% 96.76% 105.94% 100.00% -
ROE 18.97 % 19.15 % 17.76 % 19.31 % 22.65 % 21.85 % - % -
  QoQ % -0.94% 7.83% -8.03% -14.75% 3.66% 0.00% -
  Horiz. % 86.82% 87.64% 81.28% 88.38% 103.66% 100.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 227.35 212.74 185.49 255.00 265.16 255.56 - -
  QoQ % 6.87% 14.69% -27.26% -3.83% 3.76% 0.00% -
  Horiz. % 88.96% 83.24% 72.58% 99.78% 103.76% 100.00% -
EPS 14.23 13.98 13.32 13.71 15.63 14.20 0.00 -
  QoQ % 1.79% 4.95% -2.84% -12.28% 10.07% 0.00% -
  Horiz. % 100.21% 98.45% 93.80% 96.55% 110.07% 100.00% -
DPS 2.67 4.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % -33.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.40% 80.00% 0.00% 100.00% - - -
NAPS 0.7500 0.7300 0.7500 0.7100 0.6900 0.6500 - -
  QoQ % 2.74% -2.67% 5.63% 2.90% 6.15% 0.00% -
  Horiz. % 115.38% 112.31% 115.38% 109.23% 106.15% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.99 30.87 26.89 37.00 38.49 37.10 - -
  QoQ % 6.87% 14.80% -27.32% -3.87% 3.75% 0.00% -
  Horiz. % 88.92% 83.21% 72.48% 99.73% 103.75% 100.00% -
EPS 2.06 2.03 1.93 1.99 2.27 2.06 0.00 -
  QoQ % 1.48% 5.18% -3.02% -12.33% 10.19% 0.00% -
  Horiz. % 100.00% 98.54% 93.69% 96.60% 110.19% 100.00% -
DPS 0.39 0.58 0.00 0.73 0.00 0.00 0.00 -
  QoQ % -32.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.42% 79.45% 0.00% 100.00% - - -
NAPS 0.1088 0.1059 0.1087 0.1030 0.1002 0.0944 - -
  QoQ % 2.74% -2.58% 5.53% 2.79% 6.14% 0.00% -
  Horiz. % 115.25% 112.18% 115.15% 109.11% 106.14% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 0.8100 0.6900 0.6000 0.6500 0.6700 0.7600 0.0000 -
P/RPS 0.36 0.32 0.32 0.25 0.25 0.30 0.00 -
  QoQ % 12.50% 0.00% 28.00% 0.00% -16.67% 0.00% -
  Horiz. % 120.00% 106.67% 106.67% 83.33% 83.33% 100.00% -
P/EPS 5.69 4.94 4.50 4.74 4.29 5.35 0.00 -
  QoQ % 15.18% 9.78% -5.06% 10.49% -19.81% 0.00% -
  Horiz. % 106.36% 92.34% 84.11% 88.60% 80.19% 100.00% -
EY 17.56 20.26 22.20 21.09 23.32 18.68 0.00 -
  QoQ % -13.33% -8.74% 5.26% -9.56% 24.84% 0.00% -
  Horiz. % 94.00% 108.46% 118.84% 112.90% 124.84% 100.00% -
DY 3.29 5.80 0.00 7.69 0.00 0.00 0.00 -
  QoQ % -43.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.78% 75.42% 0.00% 100.00% - - -
P/NAPS 1.08 0.95 0.80 0.92 0.97 1.17 0.00 -
  QoQ % 13.68% 18.75% -13.04% -5.15% -17.09% 0.00% -
  Horiz. % 92.31% 81.20% 68.38% 78.63% 82.91% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/10/09 30/07/09 30/04/09 18/02/09 03/11/08 30/07/08 - -
Price 1.1600 0.7000 0.6200 0.6000 0.6900 0.7800 0.0000 -
P/RPS 0.51 0.33 0.33 0.24 0.26 0.31 0.00 -
  QoQ % 54.55% 0.00% 37.50% -7.69% -16.13% 0.00% -
  Horiz. % 164.52% 106.45% 106.45% 77.42% 83.87% 100.00% -
P/EPS 8.15 5.01 4.65 4.38 4.42 5.49 0.00 -
  QoQ % 62.67% 7.74% 6.16% -0.90% -19.49% 0.00% -
  Horiz. % 148.45% 91.26% 84.70% 79.78% 80.51% 100.00% -
EY 12.26 19.97 21.48 22.85 22.65 18.21 0.00 -
  QoQ % -38.61% -7.03% -6.00% 0.88% 24.38% 0.00% -
  Horiz. % 67.33% 109.67% 117.96% 125.48% 124.38% 100.00% -
DY 2.30 5.71 0.00 8.33 0.00 0.00 0.00 -
  QoQ % -59.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.61% 68.55% 0.00% 100.00% - - -
P/NAPS 1.55 0.96 0.83 0.85 1.00 1.20 0.00 -
  QoQ % 61.46% 15.66% -2.35% -15.00% -16.67% 0.00% -
  Horiz. % 129.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

297  283  410  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.27+0.045 
 HSI-H8M 0.665+0.005 
 EKOVEST 0.375-0.005 
 HSI-C9J 0.18-0.025 
 REACH 0.035-0.005 
 HIBISCS 0.31-0.015 
 ARMADA 0.1350.00 
 LKL 0.24+0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers