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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS