Highlights

[LUXCHEM] QoQ TTM 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 -     127.62%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08  -  CAGR
Revenue 303,712 314,109 253,882 180,882 88,450 0  -  -
  QoQ % -3.31% 23.72% 40.36% 104.50% 0.00% - -
  Horiz. % 343.37% 355.13% 287.03% 204.50% 100.00% - -
PBT 23,583 23,212 17,363 13,873 6,151 0  -  -
  QoQ % 1.60% 33.69% 25.16% 125.54% 0.00% - -
  Horiz. % 383.40% 377.37% 282.28% 225.54% 100.00% - -
Tax -5,757 -5,441 -3,917 -3,159 -1,444 0  -  -
  QoQ % -5.81% -38.91% -23.99% -118.77% 0.00% - -
  Horiz. % 398.68% 376.80% 271.26% 218.77% 100.00% - -
NP 17,826 17,771 13,446 10,714 4,707 0  -  -
  QoQ % 0.31% 32.17% 25.50% 127.62% 0.00% - -
  Horiz. % 378.71% 377.54% 285.66% 227.62% 100.00% - -
NP to SH 17,826 17,771 13,446 10,714 4,707 0  -  -
  QoQ % 0.31% 32.17% 25.50% 127.62% 0.00% - -
  Horiz. % 378.71% 377.54% 285.66% 227.62% 100.00% - -
Tax Rate 24.41 % 23.44 % 22.56 % 22.77 % 23.48 % - %  -  % -
  QoQ % 4.14% 3.90% -0.92% -3.02% 0.00% - -
  Horiz. % 103.96% 99.83% 96.08% 96.98% 100.00% - -
Total Cost 285,886 296,338 240,436 170,168 83,743 0  -  -
  QoQ % -3.53% 23.25% 41.29% 103.20% 0.00% - -
  Horiz. % 341.38% 353.87% 287.11% 203.20% 100.00% - -
Net Worth 94,979 97,409 92,515 89,714 84,517 -  -  -
  QoQ % -2.49% 5.29% 3.12% 6.15% 0.00% - -
  Horiz. % 112.38% 115.25% 109.46% 106.15% 100.00% - -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08  -  CAGR
Div 9,117 6,515 6,515 0 0 0  -  -
  QoQ % 39.94% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 139.94% 100.00% 100.00% - - - -
Div Payout % 51.15 % 36.66 % 48.45 % - % - % - %  -  % -
  QoQ % 39.53% -24.33% 0.00% 0.00% 0.00% - -
  Horiz. % 105.57% 75.67% 100.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08  -  CAGR
Net Worth 94,979 97,409 92,515 89,714 84,517 -  -  -
  QoQ % -2.49% 5.29% 3.12% 6.15% 0.00% - -
  Horiz. % 112.38% 115.25% 109.46% 106.15% 100.00% - -
NOSH 130,109 129,879 130,303 130,021 130,027 -  -  -
  QoQ % 0.18% -0.32% 0.22% -0.00% 0.00% - -
  Horiz. % 100.06% 99.89% 100.21% 100.00% 100.00% - -
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08  -  CAGR
NP Margin 5.87 % 5.66 % 5.30 % 5.92 % 5.32 % - %  -  % -
  QoQ % 3.71% 6.79% -10.47% 11.28% 0.00% - -
  Horiz. % 110.34% 106.39% 99.62% 111.28% 100.00% - -
ROE 18.77 % 18.24 % 14.53 % 11.94 % 5.57 % - %  -  % -
  QoQ % 2.91% 25.53% 21.69% 114.36% 0.00% - -
  Horiz. % 336.98% 327.47% 260.86% 214.36% 100.00% - -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08  -  CAGR
RPS 233.43 241.85 194.84 139.12 68.02 -  -  -
  QoQ % -3.48% 24.13% 40.05% 104.53% 0.00% - -
  Horiz. % 343.18% 355.56% 286.45% 204.53% 100.00% - -
EPS 13.70 13.68 10.32 8.24 3.62 -  -  -
  QoQ % 0.15% 32.56% 25.24% 127.62% 0.00% - -
  Horiz. % 378.45% 377.90% 285.08% 227.62% 100.00% - -
DPS 7.00 5.00 5.00 0.00 0.00 0.00  -  -
  QoQ % 40.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 140.00% 100.00% 100.00% - - - -
NAPS 0.7300 0.7500 0.7100 0.6900 0.6500 -  -  -
  QoQ % -2.67% 5.63% 2.90% 6.15% 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  -  CAGR
RPS 33.90 35.06 28.34 20.19 9.87 -  -  -
  QoQ % -3.31% 23.71% 40.37% 104.56% 0.00% - -
  Horiz. % 343.47% 355.22% 287.13% 204.56% 100.00% - -
EPS 1.99 1.98 1.50 1.20 0.53 -  -  -
  QoQ % 0.51% 32.00% 25.00% 126.42% 0.00% - -
  Horiz. % 375.47% 373.58% 283.02% 226.42% 100.00% - -
DPS 1.02 0.73 0.73 0.00 0.00 0.00  -  -
  QoQ % 39.73% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 139.73% 100.00% 100.00% - - - -
NAPS 0.1060 0.1087 0.1033 0.1001 0.0943 -  -  -
  QoQ % -2.48% 5.23% 3.20% 6.15% 0.00% - -
  Horiz. % 112.41% 115.27% 109.54% 106.15% 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  -  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  -  -
P/RPS 0.30 0.25 0.33 0.48 1.12 0.00  -  -
  QoQ % 20.00% -24.24% -31.25% -57.14% 0.00% - -
  Horiz. % 26.79% 22.32% 29.46% 42.86% 100.00% - -
P/EPS 5.04 4.39 6.30 8.13 20.99 0.00  -  -
  QoQ % 14.81% -30.32% -22.51% -61.27% 0.00% - -
  Horiz. % 24.01% 20.91% 30.01% 38.73% 100.00% - -
EY 19.86 22.80 15.88 12.30 4.76 0.00  -  -
  QoQ % -12.89% 43.58% 29.11% 158.40% 0.00% - -
  Horiz. % 417.23% 478.99% 333.61% 258.40% 100.00% - -
DY 10.14 8.33 7.69 0.00 0.00 0.00  -  -
  QoQ % 21.73% 8.32% 0.00% 0.00% 0.00% - -
  Horiz. % 131.86% 108.32% 100.00% - - - -
P/NAPS 0.95 0.80 0.92 0.97 1.17 0.00  -  -
  QoQ % 18.75% -13.04% -5.15% -17.09% 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  -  CAGR
Date 30/07/09 30/04/09 - - - -  -  -
Price 0.7000 0.6200 0.0000 0.0000 0.0000 0.0000  -  -
P/RPS 0.30 0.26 0.00 0.00 0.00 0.00  -  -
  QoQ % 15.38% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 115.38% 100.00% - - - - -
P/EPS 5.11 4.53 0.00 0.00 0.00 0.00  -  -
  QoQ % 12.80% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 112.80% 100.00% - - - - -
EY 19.57 22.07 0.00 0.00 0.00 0.00  -  -
  QoQ % -11.33% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 88.67% 100.00% - - - - -
DY 10.00 8.06 0.00 0.00 0.00 0.00  -  -
  QoQ % 24.07% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 124.07% 100.00% - - - - -
P/NAPS 0.96 0.83 0.00 0.00 0.00 0.00  -  -
  QoQ % 15.66% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 115.66% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers