Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     1.76%    YoY -     -9.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Revenue 500,057 490,652 387,489 295,528 344,820 0  -  -
  YoY % 1.92% 26.62% 31.12% -14.29% 0.00% - -
  Horiz. % 145.02% 142.29% 112.37% 85.71% 100.00% - -
PBT 28,564 31,202 26,562 24,789 26,786 0  -  -
  YoY % -8.46% 17.47% 7.15% -7.46% 0.00% - -
  Horiz. % 106.64% 116.49% 99.16% 92.54% 100.00% - -
Tax -7,225 -8,052 -6,798 -6,296 -6,465 0  -  -
  YoY % 10.27% -18.43% -7.98% 2.62% 0.00% - -
  Horiz. % 111.76% 124.54% 105.16% 97.38% 100.00% - -
NP 21,338 23,150 19,764 18,493 20,321 0  -  -
  YoY % -7.83% 17.14% 6.87% -9.00% 0.00% - -
  Horiz. % 105.01% 113.92% 97.26% 91.00% 100.00% - -
NP to SH 21,409 23,150 19,764 18,493 20,321 0  -  -
  YoY % -7.52% 17.14% 6.87% -9.00% 0.00% - -
  Horiz. % 105.35% 113.92% 97.26% 91.00% 100.00% - -
Tax Rate 25.30 % 25.81 % 25.59 % 25.40 % 24.14 % - %  -  % -
  YoY % -1.98% 0.86% 0.75% 5.22% 0.00% - -
  Horiz. % 104.81% 106.92% 106.01% 105.22% 100.00% - -
Total Cost 478,718 467,501 367,725 277,034 324,498 0  -  -
  YoY % 2.40% 27.13% 32.74% -14.63% 0.00% - -
  Horiz. % 147.53% 144.07% 113.32% 85.37% 100.00% - -
Net Worth 130,438 119,565 107,921 97,492 89,729 -  -  -
  YoY % 9.09% 10.79% 10.70% 8.65% 0.00% - -
  Horiz. % 145.37% 133.25% 120.27% 108.65% 100.00% - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Div - 5,198 5,201 3,466 - -  -  -
  YoY % 0.00% -0.05% 50.04% 0.00% 0.00% - -
  Horiz. % 0.00% 149.97% 150.04% 100.00% - - -
Div Payout % - % 22.46 % 26.32 % 18.74 % - % - %  -  % -
  YoY % 0.00% -14.67% 40.45% 0.00% 0.00% - -
  Horiz. % 0.00% 119.85% 140.45% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Net Worth 130,438 119,565 107,921 97,492 89,729 -  -  -
  YoY % 9.09% 10.79% 10.70% 8.65% 0.00% - -
  Horiz. % 145.37% 133.25% 120.27% 108.65% 100.00% - -
NOSH 130,438 129,962 130,026 129,990 130,042 -  -  -
  YoY % 0.37% -0.05% 0.03% -0.04% 0.00% - -
  Horiz. % 100.30% 99.94% 99.99% 99.96% 100.00% - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
NP Margin 4.27 % 4.72 % 5.10 % 6.26 % 5.89 % - %  -  % -
  YoY % -9.53% -7.45% -18.53% 6.28% 0.00% - -
  Horiz. % 72.50% 80.14% 86.59% 106.28% 100.00% - -
ROE 16.41 % 19.36 % 18.31 % 18.97 % 22.65 % - %  -  % -
  YoY % -15.24% 5.73% -3.48% -16.25% 0.00% - -
  Horiz. % 72.45% 85.47% 80.84% 83.75% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 383.37 377.53 298.01 227.35 265.16 -  -  -
  YoY % 1.55% 26.68% 31.08% -14.26% 0.00% - -
  Horiz. % 144.58% 142.38% 112.39% 85.74% 100.00% - -
EPS 16.41 17.81 15.20 14.23 15.63 0.00  -  -
  YoY % -7.86% 17.17% 6.82% -8.96% 0.00% - -
  Horiz. % 104.99% 113.95% 97.25% 91.04% 100.00% - -
DPS 0.00 4.00 4.00 2.67 0.00 0.00  -  -
  YoY % 0.00% 0.00% 49.81% 0.00% 0.00% - -
  Horiz. % 0.00% 149.81% 149.81% 100.00% - - -
NAPS 1.0000 0.9200 0.8300 0.7500 0.6900 -  -  -
  YoY % 8.70% 10.84% 10.67% 8.70% 0.00% - -
  Horiz. % 144.93% 133.33% 120.29% 108.70% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 55.91 54.86 43.32 33.04 38.55 -  -  -
  YoY % 1.91% 26.64% 31.11% -14.29% 0.00% - -
  Horiz. % 145.03% 142.31% 112.37% 85.71% 100.00% - -
EPS 2.39 2.59 2.21 2.07 2.27 0.00  -  -
  YoY % -7.72% 17.19% 6.76% -8.81% 0.00% - -
  Horiz. % 105.29% 114.10% 97.36% 91.19% 100.00% - -
DPS 0.00 0.58 0.58 0.39 0.00 0.00  -  -
  YoY % 0.00% 0.00% 48.72% 0.00% 0.00% - -
  Horiz. % 0.00% 148.72% 148.72% 100.00% - - -
NAPS 0.1458 0.1337 0.1207 0.1090 0.1003 -  -  -
  YoY % 9.05% 10.77% 10.73% 8.67% 0.00% - -
  Horiz. % 145.36% 133.30% 120.34% 108.67% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -  -  -
Price 1.2400 0.9700 1.0600 0.8100 0.6700 0.0000  -  -
P/RPS 0.32 0.26 0.36 0.36 0.25 0.00  -  -
  YoY % 23.08% -27.78% 0.00% 44.00% 0.00% - -
  Horiz. % 128.00% 104.00% 144.00% 144.00% 100.00% - -
P/EPS 7.55 5.45 6.97 5.69 4.29 0.00  -  -
  YoY % 38.53% -21.81% 22.50% 32.63% 0.00% - -
  Horiz. % 175.99% 127.04% 162.47% 132.63% 100.00% - -
EY 13.24 18.36 14.34 17.56 23.32 0.00  -  -
  YoY % -27.89% 28.03% -18.34% -24.70% 0.00% - -
  Horiz. % 56.78% 78.73% 61.49% 75.30% 100.00% - -
DY 0.00 4.12 3.77 3.29 0.00 0.00  -  -
  YoY % 0.00% 9.28% 14.59% 0.00% 0.00% - -
  Horiz. % 0.00% 125.23% 114.59% 100.00% - - -
P/NAPS 1.24 1.05 1.28 1.08 0.97 0.00  -  -
  YoY % 18.10% -17.97% 18.52% 11.34% 0.00% - -
  Horiz. % 127.84% 108.25% 131.96% 111.34% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Date 31/10/12 28/10/11 28/10/10 30/10/09 03/11/08 -  -  -
Price 1.2700 1.0200 1.0800 1.1600 0.6900 0.0000  -  -
P/RPS 0.33 0.27 0.36 0.51 0.26 0.00  -  -
  YoY % 22.22% -25.00% -29.41% 96.15% 0.00% - -
  Horiz. % 126.92% 103.85% 138.46% 196.15% 100.00% - -
P/EPS 7.74 5.73 7.11 8.15 4.42 0.00  -  -
  YoY % 35.08% -19.41% -12.76% 84.39% 0.00% - -
  Horiz. % 175.11% 129.64% 160.86% 184.39% 100.00% - -
EY 12.92 17.46 14.07 12.26 22.65 0.00  -  -
  YoY % -26.00% 24.09% 14.76% -45.87% 0.00% - -
  Horiz. % 57.04% 77.09% 62.12% 54.13% 100.00% - -
DY 0.00 3.92 3.70 2.30 0.00 0.00  -  -
  YoY % 0.00% 5.95% 60.87% 0.00% 0.00% - -
  Horiz. % 0.00% 170.43% 160.87% 100.00% - - -
P/NAPS 1.27 1.11 1.30 1.55 1.00 0.00  -  -
  YoY % 14.41% -14.62% -16.13% 55.00% 0.00% - -
  Horiz. % 127.00% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers