Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     5.05%    YoY -     -1.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Revenue 526,048 481,320 380,078 276,560 332,366 0  -  -
  YoY % 9.29% 26.64% 37.43% -16.79% 0.00% - -
  Horiz. % 158.27% 144.82% 114.36% 83.21% 100.00% - -
PBT 32,188 31,494 26,894 24,742 24,736 0  -  -
  YoY % 2.20% 17.10% 8.70% 0.02% 0.00% - -
  Horiz. % 130.13% 127.32% 108.72% 100.02% 100.00% - -
Tax -8,156 -7,936 -6,842 -6,568 -6,268 0  -  -
  YoY % -2.77% -15.99% -4.17% -4.79% 0.00% - -
  Horiz. % 130.12% 126.61% 109.16% 104.79% 100.00% - -
NP 24,032 23,558 20,052 18,174 18,468 0  -  -
  YoY % 2.01% 17.48% 10.33% -1.59% 0.00% - -
  Horiz. % 130.13% 127.56% 108.58% 98.41% 100.00% - -
NP to SH 24,054 23,558 20,052 18,174 18,468 0  -  -
  YoY % 2.11% 17.48% 10.33% -1.59% 0.00% - -
  Horiz. % 130.25% 127.56% 108.58% 98.41% 100.00% - -
Tax Rate 25.34 % 25.20 % 25.44 % 26.55 % 25.34 % - %  -  % -
  YoY % 0.56% -0.94% -4.18% 4.78% 0.00% - -
  Horiz. % 100.00% 99.45% 100.39% 104.78% 100.00% - -
Total Cost 502,016 457,762 360,026 258,386 313,898 0  -  -
  YoY % 9.67% 27.15% 39.34% -17.68% 0.00% - -
  Horiz. % 159.93% 145.83% 114.70% 82.32% 100.00% - -
Net Worth 130,162 118,310 106,631 94,900 84,536 -  -  -
  YoY % 10.02% 10.95% 12.36% 12.26% 0.00% - -
  Horiz. % 153.97% 139.95% 126.14% 112.26% 100.00% - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Div 7,809 7,800 7,802 5,200 - -  -  -
  YoY % 0.12% -0.02% 50.04% 0.00% 0.00% - -
  Horiz. % 150.19% 150.01% 150.04% 100.00% - - -
Div Payout % 32.47 % 33.11 % 38.91 % 28.61 % - % - %  -  % -
  YoY % -1.93% -14.91% 36.00% 0.00% 0.00% - -
  Horiz. % 113.49% 115.73% 136.00% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Net Worth 130,162 118,310 106,631 94,900 84,536 -  -  -
  YoY % 10.02% 10.95% 12.36% 12.26% 0.00% - -
  Horiz. % 153.97% 139.95% 126.14% 112.26% 100.00% - -
NOSH 130,162 130,011 130,038 130,000 130,056 -  -  -
  YoY % 0.12% -0.02% 0.03% -0.04% 0.00% - -
  Horiz. % 100.08% 99.97% 99.99% 99.96% 100.00% - -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
NP Margin 4.57 % 4.89 % 5.28 % 6.57 % 5.56 % - %  -  % -
  YoY % -6.54% -7.39% -19.63% 18.17% 0.00% - -
  Horiz. % 82.19% 87.95% 94.96% 118.17% 100.00% - -
ROE 18.48 % 19.91 % 18.80 % 19.15 % 21.85 % - %  -  % -
  YoY % -7.18% 5.90% -1.83% -12.36% 0.00% - -
  Horiz. % 84.58% 91.12% 86.04% 87.64% 100.00% - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 404.15 370.21 292.28 212.74 255.56 -  -  -
  YoY % 9.17% 26.66% 37.39% -16.76% 0.00% - -
  Horiz. % 158.14% 144.86% 114.37% 83.24% 100.00% - -
EPS 18.48 18.12 15.42 13.98 14.20 0.00  -  -
  YoY % 1.99% 17.51% 10.30% -1.55% 0.00% - -
  Horiz. % 130.14% 127.61% 108.59% 98.45% 100.00% - -
DPS 6.00 6.00 6.00 4.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% - -
  Horiz. % 150.00% 150.00% 150.00% 100.00% - - -
NAPS 1.0000 0.9100 0.8200 0.7300 0.6500 -  -  -
  YoY % 9.89% 10.98% 12.33% 12.31% 0.00% - -
  Horiz. % 153.85% 140.00% 126.15% 112.31% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 58.72 53.73 42.43 30.87 37.10 -  -  -
  YoY % 9.29% 26.63% 37.45% -16.79% 0.00% - -
  Horiz. % 158.27% 144.82% 114.37% 83.21% 100.00% - -
EPS 2.69 2.63 2.24 2.03 2.06 0.00  -  -
  YoY % 2.28% 17.41% 10.34% -1.46% 0.00% - -
  Horiz. % 130.58% 127.67% 108.74% 98.54% 100.00% - -
DPS 0.87 0.87 0.87 0.58 0.00 0.00  -  -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% - -
  Horiz. % 150.00% 150.00% 150.00% 100.00% - - -
NAPS 0.1453 0.1321 0.1190 0.1059 0.0944 -  -  -
  YoY % 9.99% 11.01% 12.37% 12.18% 0.00% - -
  Horiz. % 153.92% 139.94% 126.06% 112.18% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -  -  -
Price 1.1800 1.0400 1.0600 0.6900 0.7600 0.0000  -  -
P/RPS 0.29 0.28 0.36 0.32 0.30 0.00  -  -
  YoY % 3.57% -22.22% 12.50% 6.67% 0.00% - -
  Horiz. % 96.67% 93.33% 120.00% 106.67% 100.00% - -
P/EPS 6.39 5.74 6.87 4.94 5.35 0.00  -  -
  YoY % 11.32% -16.45% 39.07% -7.66% 0.00% - -
  Horiz. % 119.44% 107.29% 128.41% 92.34% 100.00% - -
EY 15.66 17.42 14.55 20.26 18.68 0.00  -  -
  YoY % -10.10% 19.73% -28.18% 8.46% 0.00% - -
  Horiz. % 83.83% 93.25% 77.89% 108.46% 100.00% - -
DY 5.08 5.77 5.66 5.80 0.00 0.00  -  -
  YoY % -11.96% 1.94% -2.41% 0.00% 0.00% - -
  Horiz. % 87.59% 99.48% 97.59% 100.00% - - -
P/NAPS 1.18 1.14 1.29 0.95 1.17 0.00  -  -
  YoY % 3.51% -11.63% 35.79% -18.80% 0.00% - -
  Horiz. % 100.85% 97.44% 110.26% 81.20% 100.00% - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Date 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 -  -  -
Price 1.3200 1.0400 1.1300 0.7000 0.7800 0.0000  -  -
P/RPS 0.33 0.28 0.39 0.33 0.31 0.00  -  -
  YoY % 17.86% -28.21% 18.18% 6.45% 0.00% - -
  Horiz. % 106.45% 90.32% 125.81% 106.45% 100.00% - -
P/EPS 7.14 5.74 7.33 5.01 5.49 0.00  -  -
  YoY % 24.39% -21.69% 46.31% -8.74% 0.00% - -
  Horiz. % 130.05% 104.55% 133.52% 91.26% 100.00% - -
EY 14.00 17.42 13.65 19.97 18.21 0.00  -  -
  YoY % -19.63% 27.62% -31.65% 9.67% 0.00% - -
  Horiz. % 76.88% 95.66% 74.96% 109.67% 100.00% - -
DY 4.55 5.77 5.31 5.71 0.00 0.00  -  -
  YoY % -21.14% 8.66% -7.01% 0.00% 0.00% - -
  Horiz. % 79.68% 101.05% 92.99% 100.00% - - -
P/NAPS 1.32 1.14 1.38 0.96 1.20 0.00  -  -
  YoY % 15.79% -17.39% 43.75% -20.00% 0.00% - -
  Horiz. % 110.00% 95.00% 115.00% 80.00% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers