Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     9.91%    YoY -     10.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 547,584 526,048 481,320 380,078 276,560 332,366 0 -
  YoY % 4.09% 9.29% 26.64% 37.43% -16.79% 0.00% -
  Horiz. % 164.75% 158.27% 144.82% 114.36% 83.21% 100.00% -
PBT 25,214 32,188 31,494 26,894 24,742 24,736 0 -
  YoY % -21.67% 2.20% 17.10% 8.70% 0.02% 0.00% -
  Horiz. % 101.93% 130.13% 127.32% 108.72% 100.02% 100.00% -
Tax -6,258 -8,156 -7,936 -6,842 -6,568 -6,268 0 -
  YoY % 23.27% -2.77% -15.99% -4.17% -4.79% 0.00% -
  Horiz. % 99.84% 130.12% 126.61% 109.16% 104.79% 100.00% -
NP 18,956 24,032 23,558 20,052 18,174 18,468 0 -
  YoY % -21.12% 2.01% 17.48% 10.33% -1.59% 0.00% -
  Horiz. % 102.64% 130.13% 127.56% 108.58% 98.41% 100.00% -
NP to SH 18,978 24,054 23,558 20,052 18,174 18,468 0 -
  YoY % -21.10% 2.11% 17.48% 10.33% -1.59% 0.00% -
  Horiz. % 102.76% 130.25% 127.56% 108.58% 98.41% 100.00% -
Tax Rate 24.82 % 25.34 % 25.20 % 25.44 % 26.55 % 25.34 % - % -
  YoY % -2.05% 0.56% -0.94% -4.18% 4.78% 0.00% -
  Horiz. % 97.95% 100.00% 99.45% 100.39% 104.78% 100.00% -
Total Cost 528,628 502,016 457,762 360,026 258,386 313,898 0 -
  YoY % 5.30% 9.67% 27.15% 39.34% -17.68% 0.00% -
  Horiz. % 168.41% 159.93% 145.83% 114.70% 82.32% 100.00% -
Net Worth 139,085 130,162 118,310 106,631 94,900 84,536 - -
  YoY % 6.86% 10.02% 10.95% 12.36% 12.26% 0.00% -
  Horiz. % 164.53% 153.97% 139.95% 126.14% 112.26% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,799 7,809 7,800 7,802 5,200 - - -
  YoY % -0.14% 0.12% -0.02% 50.04% 0.00% 0.00% -
  Horiz. % 149.98% 150.19% 150.01% 150.04% 100.00% - -
Div Payout % 41.10 % 32.47 % 33.11 % 38.91 % 28.61 % - % - % -
  YoY % 26.58% -1.93% -14.91% 36.00% 0.00% 0.00% -
  Horiz. % 143.66% 113.49% 115.73% 136.00% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,085 130,162 118,310 106,631 94,900 84,536 - -
  YoY % 6.86% 10.02% 10.95% 12.36% 12.26% 0.00% -
  Horiz. % 164.53% 153.97% 139.95% 126.14% 112.26% 100.00% -
NOSH 129,986 130,162 130,011 130,038 130,000 130,056 - -
  YoY % -0.14% 0.12% -0.02% 0.03% -0.04% 0.00% -
  Horiz. % 99.95% 100.08% 99.97% 99.99% 99.96% 100.00% -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.46 % 4.57 % 4.89 % 5.28 % 6.57 % 5.56 % - % -
  YoY % -24.29% -6.54% -7.39% -19.63% 18.17% 0.00% -
  Horiz. % 62.23% 82.19% 87.95% 94.96% 118.17% 100.00% -
ROE 13.64 % 18.48 % 19.91 % 18.80 % 19.15 % 21.85 % - % -
  YoY % -26.19% -7.18% 5.90% -1.83% -12.36% 0.00% -
  Horiz. % 62.43% 84.58% 91.12% 86.04% 87.64% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 421.26 404.15 370.21 292.28 212.74 255.56 - -
  YoY % 4.23% 9.17% 26.66% 37.39% -16.76% 0.00% -
  Horiz. % 164.84% 158.14% 144.86% 114.37% 83.24% 100.00% -
EPS 14.60 18.48 18.12 15.42 13.98 14.20 0.00 -
  YoY % -21.00% 1.99% 17.51% 10.30% -1.55% 0.00% -
  Horiz. % 102.82% 130.14% 127.61% 108.59% 98.45% 100.00% -
DPS 6.00 6.00 6.00 6.00 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% - -
NAPS 1.0700 1.0000 0.9100 0.8200 0.7300 0.6500 - -
  YoY % 7.00% 9.89% 10.98% 12.33% 12.31% 0.00% -
  Horiz. % 164.62% 153.85% 140.00% 126.15% 112.31% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.18 58.77 53.78 42.47 30.90 37.13 - -
  YoY % 4.10% 9.28% 26.63% 37.44% -16.78% 0.00% -
  Horiz. % 164.77% 158.28% 144.84% 114.38% 83.22% 100.00% -
EPS 2.12 2.69 2.63 2.24 2.03 2.06 0.00 -
  YoY % -21.19% 2.28% 17.41% 10.34% -1.46% 0.00% -
  Horiz. % 102.91% 130.58% 127.67% 108.74% 98.54% 100.00% -
DPS 0.87 0.87 0.87 0.87 0.58 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 100.00% - -
NAPS 0.1554 0.1454 0.1322 0.1191 0.1060 0.0945 - -
  YoY % 6.88% 9.98% 11.00% 12.36% 12.17% 0.00% -
  Horiz. % 164.44% 153.86% 139.89% 126.03% 112.17% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 1.2300 1.1800 1.0400 1.0600 0.6900 0.7600 0.0000 -
P/RPS 0.29 0.29 0.28 0.36 0.32 0.30 0.00 -
  YoY % 0.00% 3.57% -22.22% 12.50% 6.67% 0.00% -
  Horiz. % 96.67% 96.67% 93.33% 120.00% 106.67% 100.00% -
P/EPS 8.42 6.39 5.74 6.87 4.94 5.35 0.00 -
  YoY % 31.77% 11.32% -16.45% 39.07% -7.66% 0.00% -
  Horiz. % 157.38% 119.44% 107.29% 128.41% 92.34% 100.00% -
EY 11.87 15.66 17.42 14.55 20.26 18.68 0.00 -
  YoY % -24.20% -10.10% 19.73% -28.18% 8.46% 0.00% -
  Horiz. % 63.54% 83.83% 93.25% 77.89% 108.46% 100.00% -
DY 4.88 5.08 5.77 5.66 5.80 0.00 0.00 -
  YoY % -3.94% -11.96% 1.94% -2.41% 0.00% 0.00% -
  Horiz. % 84.14% 87.59% 99.48% 97.59% 100.00% - -
P/NAPS 1.15 1.18 1.14 1.29 0.95 1.17 0.00 -
  YoY % -2.54% 3.51% -11.63% 35.79% -18.80% 0.00% -
  Horiz. % 98.29% 100.85% 97.44% 110.26% 81.20% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 - -
Price 1.2700 1.3200 1.0400 1.1300 0.7000 0.7800 0.0000 -
P/RPS 0.30 0.33 0.28 0.39 0.33 0.31 0.00 -
  YoY % -9.09% 17.86% -28.21% 18.18% 6.45% 0.00% -
  Horiz. % 96.77% 106.45% 90.32% 125.81% 106.45% 100.00% -
P/EPS 8.70 7.14 5.74 7.33 5.01 5.49 0.00 -
  YoY % 21.85% 24.39% -21.69% 46.31% -8.74% 0.00% -
  Horiz. % 158.47% 130.05% 104.55% 133.52% 91.26% 100.00% -
EY 11.50 14.00 17.42 13.65 19.97 18.21 0.00 -
  YoY % -17.86% -19.63% 27.62% -31.65% 9.67% 0.00% -
  Horiz. % 63.15% 76.88% 95.66% 74.96% 109.67% 100.00% -
DY 4.72 4.55 5.77 5.31 5.71 0.00 0.00 -
  YoY % 3.74% -21.14% 8.66% -7.01% 0.00% 0.00% -
  Horiz. % 82.66% 79.68% 101.05% 92.99% 100.00% - -
P/NAPS 1.19 1.32 1.14 1.38 0.96 1.20 0.00 -
  YoY % -9.85% 15.79% -17.39% 43.75% -20.00% 0.00% -
  Horiz. % 99.17% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers