Highlights

[LUXCHEM] QoQ Cumulative 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 -     16.93%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 221,646 138,280 60,227 331,469 258,615 166,183 0 -
  QoQ % 60.29% 129.60% -81.83% 28.17% 55.62% 0.00% -
  Horiz. % 133.37% 83.21% 36.24% 199.46% 155.62% 100.00% -
PBT 18,592 12,371 5,849 23,575 20,090 12,368 0 -
  QoQ % 50.29% 111.51% -75.19% 17.35% 62.44% 0.00% -
  Horiz. % 150.32% 100.02% 47.29% 190.61% 162.44% 100.00% -
Tax -4,722 -3,284 -1,524 -5,754 -4,849 -3,134 0 -
  QoQ % -43.79% -115.49% 73.51% -18.66% -54.72% 0.00% -
  Horiz. % 150.67% 104.79% 48.63% 183.60% 154.72% 100.00% -
NP 13,870 9,087 4,325 17,821 15,241 9,234 0 -
  QoQ % 52.64% 110.10% -75.73% 16.93% 65.05% 0.00% -
  Horiz. % 150.21% 98.41% 46.84% 192.99% 165.05% 100.00% -
NP to SH 13,870 9,087 4,325 17,821 15,241 9,234 0 -
  QoQ % 52.64% 110.10% -75.73% 16.93% 65.05% 0.00% -
  Horiz. % 150.21% 98.41% 46.84% 192.99% 165.05% 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 207,776 129,193 55,902 313,648 243,374 156,949 0 -
  QoQ % 60.83% 131.11% -82.18% 28.87% 55.07% 0.00% -
  Horiz. % 132.38% 82.32% 35.62% 199.84% 155.07% 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 2,599 2,600 - 6,499 - - - -
  QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 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 14.23 % 9.58 % 4.44 % 19.31 % 16.99 % 10.92 % - % -
  QoQ % 48.54% 115.77% -77.01% 13.66% 55.59% 0.00% -
  Horiz. % 130.31% 87.73% 40.66% 176.83% 155.59% 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 170.51 106.37 46.37 255.00 198.87 127.78 - -
  QoQ % 60.30% 129.39% -81.82% 28.22% 55.63% 0.00% -
  Horiz. % 133.44% 83.24% 36.29% 199.56% 155.63% 100.00% -
EPS 10.67 6.99 3.33 13.71 11.72 7.10 0.00 -
  QoQ % 52.65% 109.91% -75.71% 16.98% 65.07% 0.00% -
  Horiz. % 150.28% 98.45% 46.90% 193.10% 165.07% 100.00% -
DPS 2.00 2.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 40.00% 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 24.74 15.44 6.72 37.00 28.87 18.55 - -
  QoQ % 60.23% 129.76% -81.84% 28.16% 55.63% 0.00% -
  Horiz. % 133.37% 83.23% 36.23% 199.46% 155.63% 100.00% -
EPS 1.55 1.01 0.48 1.99 1.70 1.03 0.00 -
  QoQ % 53.47% 110.42% -75.88% 17.06% 65.05% 0.00% -
  Horiz. % 150.49% 98.06% 46.60% 193.20% 165.05% 100.00% -
DPS 0.29 0.29 0.00 0.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.73% 39.73% 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 0.48 0.65 1.29 0.25 0.34 0.59 0.00 -
  QoQ % -26.15% -49.61% 416.00% -26.47% -42.37% 0.00% -
  Horiz. % 81.36% 110.17% 218.64% 42.37% 57.63% 100.00% -
P/EPS 7.59 9.87 18.02 4.74 5.72 10.70 0.00 -
  QoQ % -23.10% -45.23% 280.17% -17.13% -46.54% 0.00% -
  Horiz. % 70.93% 92.24% 168.41% 44.30% 53.46% 100.00% -
EY 13.17 10.13 5.55 21.09 17.49 9.34 0.00 -
  QoQ % 30.01% 82.52% -73.68% 20.58% 87.26% 0.00% -
  Horiz. % 141.01% 108.46% 59.42% 225.80% 187.26% 100.00% -
DY 2.47 2.90 0.00 7.69 0.00 0.00 0.00 -
  QoQ % -14.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.12% 37.71% 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 0.68 0.66 1.34 0.24 0.35 0.61 0.00 -
  QoQ % 3.03% -50.75% 458.33% -31.43% -42.62% 0.00% -
  Horiz. % 111.48% 108.20% 219.67% 39.34% 57.38% 100.00% -
P/EPS 10.87 10.01 18.62 4.38 5.89 10.99 0.00 -
  QoQ % 8.59% -46.24% 325.11% -25.64% -46.41% 0.00% -
  Horiz. % 98.91% 91.08% 169.43% 39.85% 53.59% 100.00% -
EY 9.20 9.99 5.37 22.85 16.99 9.10 0.00 -
  QoQ % -7.91% 86.03% -76.50% 34.49% 86.70% 0.00% -
  Horiz. % 101.10% 109.78% 59.01% 251.10% 186.70% 100.00% -
DY 1.72 2.86 0.00 8.33 0.00 0.00 0.00 -
  QoQ % -39.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.65% 34.33% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers