Highlights

[LUXCHEM] YoY Annualized Quarter 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 -     10.04%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
Revenue 490,652 387,489 295,528 344,820 0  -   -  -
  YoY % 26.62% 31.12% -14.29% 0.00% - - -
  Horiz. % 142.29% 112.37% 85.71% 100.00% - - -
PBT 31,202 26,562 24,789 26,786 0  -   -  -
  YoY % 17.47% 7.15% -7.46% 0.00% - - -
  Horiz. % 116.49% 99.16% 92.54% 100.00% - - -
Tax -8,052 -6,798 -6,296 -6,465 0  -   -  -
  YoY % -18.43% -7.98% 2.62% 0.00% - - -
  Horiz. % 124.54% 105.16% 97.38% 100.00% - - -
NP 23,150 19,764 18,493 20,321 0  -   -  -
  YoY % 17.14% 6.87% -9.00% 0.00% - - -
  Horiz. % 113.92% 97.26% 91.00% 100.00% - - -
NP to SH 23,150 19,764 18,493 20,321 0  -   -  -
  YoY % 17.14% 6.87% -9.00% 0.00% - - -
  Horiz. % 113.92% 97.26% 91.00% 100.00% - - -
Tax Rate 25.81 % 25.59 % 25.40 % 24.14 % - %  -  %  -  % -
  YoY % 0.86% 0.75% 5.22% 0.00% - - -
  Horiz. % 106.92% 106.01% 105.22% 100.00% - - -
Total Cost 467,501 367,725 277,034 324,498 0  -   -  -
  YoY % 27.13% 32.74% -14.63% 0.00% - - -
  Horiz. % 144.07% 113.32% 85.37% 100.00% - - -
Net Worth 119,565 107,921 97,492 89,729 -  -   -  -
  YoY % 10.79% 10.70% 8.65% 0.00% - - -
  Horiz. % 133.25% 120.27% 108.65% 100.00% - - -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
Div 5,198 5,201 3,466 - -  -   -  -
  YoY % -0.05% 50.04% 0.00% 0.00% - - -
  Horiz. % 149.97% 150.04% 100.00% - - - -
Div Payout % 22.46 % 26.32 % 18.74 % - % - %  -  %  -  % -
  YoY % -14.67% 40.45% 0.00% 0.00% - - -
  Horiz. % 119.85% 140.45% 100.00% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
Net Worth 119,565 107,921 97,492 89,729 -  -   -  -
  YoY % 10.79% 10.70% 8.65% 0.00% - - -
  Horiz. % 133.25% 120.27% 108.65% 100.00% - - -
NOSH 129,962 130,026 129,990 130,042 -  -   -  -
  YoY % -0.05% 0.03% -0.04% 0.00% - - -
  Horiz. % 99.94% 99.99% 99.96% 100.00% - - -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
NP Margin 4.72 % 5.10 % 6.26 % 5.89 % - %  -  %  -  % -
  YoY % -7.45% -18.53% 6.28% 0.00% - - -
  Horiz. % 80.14% 86.59% 106.28% 100.00% - - -
ROE 19.36 % 18.31 % 18.97 % 22.65 % - %  -  %  -  % -
  YoY % 5.73% -3.48% -16.25% 0.00% - - -
  Horiz. % 85.47% 80.84% 83.75% 100.00% - - -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
RPS 377.53 298.01 227.35 265.16 -  -   -  -
  YoY % 26.68% 31.08% -14.26% 0.00% - - -
  Horiz. % 142.38% 112.39% 85.74% 100.00% - - -
EPS 17.81 15.20 14.23 15.63 0.00  -   -  -
  YoY % 17.17% 6.82% -8.96% 0.00% - - -
  Horiz. % 113.95% 97.25% 91.04% 100.00% - - -
DPS 4.00 4.00 2.67 0.00 0.00  -   -  -
  YoY % 0.00% 49.81% 0.00% 0.00% - - -
  Horiz. % 149.81% 149.81% 100.00% - - - -
NAPS 0.9200 0.8300 0.7500 0.6900 -  -   -  -
  YoY % 10.84% 10.67% 8.70% 0.00% - - -
  Horiz. % 133.33% 120.29% 108.70% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
RPS 54.77 43.26 32.99 38.49 -  -   -  -
  YoY % 26.61% 31.13% -14.29% 0.00% - - -
  Horiz. % 142.30% 112.39% 85.71% 100.00% - - -
EPS 2.58 2.21 2.06 2.27 0.00  -   -  -
  YoY % 16.74% 7.28% -9.25% 0.00% - - -
  Horiz. % 113.66% 97.36% 90.75% 100.00% - - -
DPS 0.58 0.58 0.39 0.00 0.00  -   -  -
  YoY % 0.00% 48.72% 0.00% 0.00% - - -
  Horiz. % 148.72% 148.72% 100.00% - - - -
NAPS 0.1335 0.1205 0.1088 0.1002 -  -   -  -
  YoY % 10.79% 10.75% 8.58% 0.00% - - -
  Horiz. % 133.23% 120.26% 108.58% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 -  -   -  -
Price 0.9700 1.0600 0.8100 0.6700 0.0000  -   -  -
P/RPS 0.26 0.36 0.36 0.25 0.00  -   -  -
  YoY % -27.78% 0.00% 44.00% 0.00% - - -
  Horiz. % 104.00% 144.00% 144.00% 100.00% - - -
P/EPS 5.45 6.97 5.69 4.29 0.00  -   -  -
  YoY % -21.81% 22.50% 32.63% 0.00% - - -
  Horiz. % 127.04% 162.47% 132.63% 100.00% - - -
EY 18.36 14.34 17.56 23.32 0.00  -   -  -
  YoY % 28.03% -18.34% -24.70% 0.00% - - -
  Horiz. % 78.73% 61.49% 75.30% 100.00% - - -
DY 4.12 3.77 3.29 0.00 0.00  -   -  -
  YoY % 9.28% 14.59% 0.00% 0.00% - - -
  Horiz. % 125.23% 114.59% 100.00% - - - -
P/NAPS 1.05 1.28 1.08 0.97 0.00  -   -  -
  YoY % -17.97% 18.52% 11.34% 0.00% - - -
  Horiz. % 108.25% 131.96% 111.34% 100.00% - - -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -   -  CAGR
Date 28/10/11 28/10/10 30/10/09 03/11/08 -  -   -  -
Price 1.0200 1.0800 1.1600 0.6900 0.0000  -   -  -
P/RPS 0.27 0.36 0.51 0.26 0.00  -   -  -
  YoY % -25.00% -29.41% 96.15% 0.00% - - -
  Horiz. % 103.85% 138.46% 196.15% 100.00% - - -
P/EPS 5.73 7.11 8.15 4.42 0.00  -   -  -
  YoY % -19.41% -12.76% 84.39% 0.00% - - -
  Horiz. % 129.64% 160.86% 184.39% 100.00% - - -
EY 17.46 14.07 12.26 22.65 0.00  -   -  -
  YoY % 24.09% 14.76% -45.87% 0.00% - - -
  Horiz. % 77.09% 62.12% 54.13% 100.00% - - -
DY 3.92 3.70 2.30 0.00 0.00  -   -  -
  YoY % 5.95% 60.87% 0.00% 0.00% - - -
  Horiz. % 170.43% 160.87% 100.00% - - - -
P/NAPS 1.11 1.30 1.55 1.00 0.00  -   -  -
  YoY % -14.62% -16.13% 55.00% 0.00% - - -
  Horiz. % 111.00% 130.00% 155.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers