Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
Revenue 399,823 305,308 331,469 0  -   -   -  -
  YoY % 30.96% -7.89% 0.00% - - - -
  Horiz. % 120.62% 92.11% 100.00% - - - -
PBT 28,046 25,764 23,575 0  -   -   -  -
  YoY % 8.86% 9.29% 0.00% - - - -
  Horiz. % 118.97% 109.29% 100.00% - - - -
Tax -7,563 -6,631 -5,754 0  -   -   -  -
  YoY % -14.06% -15.24% 0.00% - - - -
  Horiz. % 131.44% 115.24% 100.00% - - - -
NP 20,483 19,133 17,821 0  -   -   -  -
  YoY % 7.06% 7.36% 0.00% - - - -
  Horiz. % 114.94% 107.36% 100.00% - - - -
NP to SH 20,483 19,133 17,821 0  -   -   -  -
  YoY % 7.06% 7.36% 0.00% - - - -
  Horiz. % 114.94% 107.36% 100.00% - - - -
Tax Rate 26.97 % 25.74 % 24.41 % - %  -  %  -  %  -  % -
  YoY % 4.78% 5.45% 0.00% - - - -
  Horiz. % 110.49% 105.45% 100.00% - - - -
Total Cost 379,340 286,175 313,648 0  -   -   -  -
  YoY % 32.56% -8.76% 0.00% - - - -
  Horiz. % 120.94% 91.24% 100.00% - - - -
Net Worth 113,072 102,651 92,289 -  -   -   -  -
  YoY % 10.15% 11.23% 0.00% - - - -
  Horiz. % 122.52% 111.23% 100.00% - - - -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
Div 10,397 9,095 6,499 -  -   -   -  -
  YoY % 14.31% 39.95% 0.00% - - - -
  Horiz. % 159.98% 139.95% 100.00% - - - -
Div Payout % 50.76 % 47.54 % 36.47 % - %  -  %  -  %  -  % -
  YoY % 6.77% 30.35% 0.00% - - - -
  Horiz. % 139.18% 130.35% 100.00% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
Net Worth 113,072 102,651 92,289 -  -   -   -  -
  YoY % 10.15% 11.23% 0.00% - - - -
  Horiz. % 122.52% 111.23% 100.00% - - - -
NOSH 129,968 129,938 129,985 -  -   -   -  -
  YoY % 0.02% -0.04% 0.00% - - - -
  Horiz. % 99.99% 99.96% 100.00% - - - -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
NP Margin 5.12 % 6.27 % 5.38 % - %  -  %  -  %  -  % -
  YoY % -18.34% 16.54% 0.00% - - - -
  Horiz. % 95.17% 116.54% 100.00% - - - -
ROE 18.11 % 18.64 % 19.31 % - %  -  %  -  %  -  % -
  YoY % -2.84% -3.47% 0.00% - - - -
  Horiz. % 93.79% 96.53% 100.00% - - - -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
RPS 307.63 234.96 255.00 -  -   -   -  -
  YoY % 30.93% -7.86% 0.00% - - - -
  Horiz. % 120.64% 92.14% 100.00% - - - -
EPS 15.76 14.72 13.71 0.00  -   -   -  -
  YoY % 7.07% 7.37% 0.00% - - - -
  Horiz. % 114.95% 107.37% 100.00% - - - -
DPS 8.00 7.00 5.00 0.00  -   -   -  -
  YoY % 14.29% 40.00% 0.00% - - - -
  Horiz. % 160.00% 140.00% 100.00% - - - -
NAPS 0.8700 0.7900 0.7100 0.0000  -   -   -  -
  YoY % 10.13% 11.27% 0.00% - - - -
  Horiz. % 122.54% 111.27% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
RPS 44.63 34.08 37.00 -  -   -   -  -
  YoY % 30.96% -7.89% 0.00% - - - -
  Horiz. % 120.62% 92.11% 100.00% - - - -
EPS 2.29 2.14 1.99 0.00  -   -   -  -
  YoY % 7.01% 7.54% 0.00% - - - -
  Horiz. % 115.08% 107.54% 100.00% - - - -
DPS 1.16 1.02 0.73 0.00  -   -   -  -
  YoY % 13.73% 39.73% 0.00% - - - -
  Horiz. % 158.90% 139.73% 100.00% - - - -
NAPS 0.1262 0.1146 0.1030 0.0000  -   -   -  -
  YoY % 10.12% 11.26% 0.00% - - - -
  Horiz. % 122.52% 111.26% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
Date 30/12/10 31/12/09 31/12/08 -  -   -   -  -
Price 1.0500 1.0500 0.6500 0.0000  -   -   -  -
P/RPS 0.34 0.45 0.25 0.00  -   -   -  -
  YoY % -24.44% 80.00% 0.00% - - - -
  Horiz. % 136.00% 180.00% 100.00% - - - -
P/EPS 6.66 7.13 4.74 0.00  -   -   -  -
  YoY % -6.59% 50.42% 0.00% - - - -
  Horiz. % 140.51% 150.42% 100.00% - - - -
EY 15.01 14.02 21.09 0.00  -   -   -  -
  YoY % 7.06% -33.52% 0.00% - - - -
  Horiz. % 71.17% 66.48% 100.00% - - - -
DY 7.62 6.67 7.69 0.00  -   -   -  -
  YoY % 14.24% -13.26% 0.00% - - - -
  Horiz. % 99.09% 86.74% 100.00% - - - -
P/NAPS 1.21 1.33 0.92 0.00  -   -   -  -
  YoY % -9.02% 44.57% 0.00% - - - -
  Horiz. % 131.52% 144.57% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07  -   -   -  CAGR
Date 18/02/11 19/02/10 18/02/09 -  -   -   -  -
Price 1.0900 1.0200 0.6000 0.0000  -   -   -  -
P/RPS 0.35 0.43 0.24 0.00  -   -   -  -
  YoY % -18.60% 79.17% 0.00% - - - -
  Horiz. % 145.83% 179.17% 100.00% - - - -
P/EPS 6.92 6.93 4.38 0.00  -   -   -  -
  YoY % -0.14% 58.22% 0.00% - - - -
  Horiz. % 157.99% 158.22% 100.00% - - - -
EY 14.46 14.44 22.85 0.00  -   -   -  -
  YoY % 0.14% -36.81% 0.00% - - - -
  Horiz. % 63.28% 63.19% 100.00% - - - -
DY 7.34 6.86 8.33 0.00  -   -   -  -
  YoY % 7.00% -17.65% 0.00% - - - -
  Horiz. % 88.12% 82.35% 100.00% - - - -
P/NAPS 1.25 1.29 0.85 0.00  -   -   -  -
  YoY % -3.10% 51.76% 0.00% - - - -
  Horiz. % 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers