Highlights

[LUXCHEM] YoY Annual (Unaudited) Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend YoY -     7.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Revenue 496,877 498,933 399,823 305,308 331,469 0  -  -
  YoY % -0.41% 24.79% 30.96% -7.89% 0.00% - -
  Horiz. % 149.90% 150.52% 120.62% 92.11% 100.00% - -
PBT 29,367 30,217 28,046 25,764 23,575 0  -  -
  YoY % -2.81% 7.74% 8.86% 9.29% 0.00% - -
  Horiz. % 124.57% 128.17% 118.97% 109.29% 100.00% - -
Tax -7,416 -7,526 -7,563 -6,631 -5,754 0  -  -
  YoY % 1.46% 0.49% -14.06% -15.24% 0.00% - -
  Horiz. % 128.88% 130.80% 131.44% 115.24% 100.00% - -
NP 21,951 22,691 20,483 19,133 17,821 0  -  -
  YoY % -3.26% 10.78% 7.06% 7.36% 0.00% - -
  Horiz. % 123.17% 127.33% 114.94% 107.36% 100.00% - -
NP to SH 22,041 22,708 20,483 19,133 17,821 0  -  -
  YoY % -2.94% 10.86% 7.06% 7.36% 0.00% - -
  Horiz. % 123.68% 127.42% 114.94% 107.36% 100.00% - -
Tax Rate 25.25 % 24.91 % 26.97 % 25.74 % 24.41 % - %  -  % -
  YoY % 1.36% -7.64% 4.78% 5.45% 0.00% - -
  Horiz. % 103.44% 102.05% 110.49% 105.45% 100.00% - -
Total Cost 474,926 476,242 379,340 286,175 313,648 0  -  -
  YoY % -0.28% 25.54% 32.56% -8.76% 0.00% - -
  Horiz. % 151.42% 151.84% 120.94% 91.24% 100.00% - -
Net Worth 137,022 125,803 113,072 102,651 92,289 -  -  -
  YoY % 8.92% 11.26% 10.15% 11.23% 0.00% - -
  Horiz. % 148.47% 136.31% 122.52% 111.23% 100.00% - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Div 11,092 11,672 10,397 9,095 6,499 -  -  -
  YoY % -4.97% 12.26% 14.31% 39.95% 0.00% - -
  Horiz. % 170.67% 179.60% 159.98% 139.95% 100.00% - -
Div Payout % 50.33 % 51.40 % 50.76 % 47.54 % 36.47 % - %  -  % -
  YoY % -2.08% 1.26% 6.77% 30.35% 0.00% - -
  Horiz. % 138.00% 140.94% 139.18% 130.35% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Net Worth 137,022 125,803 113,072 102,651 92,289 -  -  -
  YoY % 8.92% 11.26% 10.15% 11.23% 0.00% - -
  Horiz. % 148.47% 136.31% 122.52% 111.23% 100.00% - -
NOSH 130,497 129,694 129,968 129,938 129,985 -  -  -
  YoY % 0.62% -0.21% 0.02% -0.04% 0.00% - -
  Horiz. % 100.39% 99.78% 99.99% 99.96% 100.00% - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
NP Margin 4.42 % 4.55 % 5.12 % 6.27 % 5.38 % - %  -  % -
  YoY % -2.86% -11.13% -18.34% 16.54% 0.00% - -
  Horiz. % 82.16% 84.57% 95.17% 116.54% 100.00% - -
ROE 16.09 % 18.05 % 18.11 % 18.64 % 19.31 % - %  -  % -
  YoY % -10.86% -0.33% -2.84% -3.47% 0.00% - -
  Horiz. % 83.32% 93.47% 93.79% 96.53% 100.00% - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
RPS 380.76 384.70 307.63 234.96 255.00 -  -  -
  YoY % -1.02% 25.05% 30.93% -7.86% 0.00% - -
  Horiz. % 149.32% 150.86% 120.64% 92.14% 100.00% - -
EPS 16.89 17.45 15.76 14.72 13.71 0.00  -  -
  YoY % -3.21% 10.72% 7.07% 7.37% 0.00% - -
  Horiz. % 123.19% 127.28% 114.95% 107.37% 100.00% - -
DPS 8.50 9.00 8.00 7.00 5.00 0.00  -  -
  YoY % -5.56% 12.50% 14.29% 40.00% 0.00% - -
  Horiz. % 170.00% 180.00% 160.00% 140.00% 100.00% - -
NAPS 1.0500 0.9700 0.8700 0.7900 0.7100 0.0000  -  -
  YoY % 8.25% 11.49% 10.13% 11.27% 0.00% - -
  Horiz. % 147.89% 136.62% 122.54% 111.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 887,412
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
RPS 55.99 56.22 45.05 34.40 37.35 -  -  -
  YoY % -0.41% 24.79% 30.96% -7.90% 0.00% - -
  Horiz. % 149.91% 150.52% 120.62% 92.10% 100.00% - -
EPS 2.48 2.56 2.31 2.16 2.01 0.00  -  -
  YoY % -3.12% 10.82% 6.94% 7.46% 0.00% - -
  Horiz. % 123.38% 127.36% 114.93% 107.46% 100.00% - -
DPS 1.25 1.32 1.17 1.02 0.73 0.00  -  -
  YoY % -5.30% 12.82% 14.71% 39.73% 0.00% - -
  Horiz. % 171.23% 180.82% 160.27% 139.73% 100.00% - -
NAPS 0.1544 0.1418 0.1274 0.1157 0.1040 0.0000  -  -
  YoY % 8.89% 11.30% 10.11% 11.25% 0.00% - -
  Horiz. % 148.46% 136.35% 122.50% 111.25% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -  -  -
Price 1.2500 1.0100 1.0500 1.0500 0.6500 0.0000  -  -
P/RPS 0.33 0.26 0.34 0.45 0.25 0.00  -  -
  YoY % 26.92% -23.53% -24.44% 80.00% 0.00% - -
  Horiz. % 132.00% 104.00% 136.00% 180.00% 100.00% - -
P/EPS 7.40 5.77 6.66 7.13 4.74 0.00  -  -
  YoY % 28.25% -13.36% -6.59% 50.42% 0.00% - -
  Horiz. % 156.12% 121.73% 140.51% 150.42% 100.00% - -
EY 13.51 17.34 15.01 14.02 21.09 0.00  -  -
  YoY % -22.09% 15.52% 7.06% -33.52% 0.00% - -
  Horiz. % 64.06% 82.22% 71.17% 66.48% 100.00% - -
DY 6.80 8.91 7.62 6.67 7.69 0.00  -  -
  YoY % -23.68% 16.93% 14.24% -13.26% 0.00% - -
  Horiz. % 88.43% 115.86% 99.09% 86.74% 100.00% - -
P/NAPS 1.19 1.04 1.21 1.33 0.92 0.00  -  -
  YoY % 14.42% -14.05% -9.02% 44.57% 0.00% - -
  Horiz. % 129.35% 113.04% 131.52% 144.57% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Date 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 -  -  -
Price 1.2200 1.1100 1.0900 1.0200 0.6000 0.0000  -  -
P/RPS 0.32 0.29 0.35 0.43 0.24 0.00  -  -
  YoY % 10.34% -17.14% -18.60% 79.17% 0.00% - -
  Horiz. % 133.33% 120.83% 145.83% 179.17% 100.00% - -
P/EPS 7.22 6.34 6.92 6.93 4.38 0.00  -  -
  YoY % 13.88% -8.38% -0.14% 58.22% 0.00% - -
  Horiz. % 164.84% 144.75% 157.99% 158.22% 100.00% - -
EY 13.84 15.77 14.46 14.44 22.85 0.00  -  -
  YoY % -12.24% 9.06% 0.14% -36.81% 0.00% - -
  Horiz. % 60.57% 69.02% 63.28% 63.19% 100.00% - -
DY 6.97 8.11 7.34 6.86 8.33 0.00  -  -
  YoY % -14.06% 10.49% 7.00% -17.65% 0.00% - -
  Horiz. % 83.67% 97.36% 88.12% 82.35% 100.00% - -
P/NAPS 1.16 1.14 1.25 1.29 0.85 0.00  -  -
  YoY % 1.75% -8.80% -3.10% 51.76% 0.00% - -
  Horiz. % 136.47% 134.12% 147.06% 151.76% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers