Highlights

[LUXCHEM] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -4.65%    YoY -     5.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Revenue 563,436 516,268 429,604 362,884 240,908 0  -  -
  YoY % 9.14% 20.17% 18.39% 50.63% 0.00% - -
  Horiz. % 233.88% 214.30% 178.33% 150.63% 100.00% - -
PBT 24,212 34,032 31,116 24,272 23,396 0  -  -
  YoY % -28.86% 9.37% 28.20% 3.74% 0.00% - -
  Horiz. % 103.49% 145.46% 133.00% 103.74% 100.00% - -
Tax -6,116 -8,612 -7,856 -6,028 -6,096 0  -  -
  YoY % 28.98% -9.62% -30.33% 1.12% 0.00% - -
  Horiz. % 100.33% 141.27% 128.87% 98.88% 100.00% - -
NP 18,096 25,420 23,260 18,244 17,300 0  -  -
  YoY % -28.81% 9.29% 27.49% 5.46% 0.00% - -
  Horiz. % 104.60% 146.94% 134.45% 105.46% 100.00% - -
NP to SH 18,040 25,412 23,260 18,244 17,300 0  -  -
  YoY % -29.01% 9.25% 27.49% 5.46% 0.00% - -
  Horiz. % 104.28% 146.89% 134.45% 105.46% 100.00% - -
Tax Rate 25.26 % 25.31 % 25.25 % 24.84 % 26.06 % - %  -  % -
  YoY % -0.20% 0.24% 1.65% -4.68% 0.00% - -
  Horiz. % 96.93% 97.12% 96.89% 95.32% 100.00% - -
Total Cost 545,340 490,848 406,344 344,640 223,608 0  -  -
  YoY % 11.10% 20.80% 17.90% 54.13% 0.00% - -
  Horiz. % 243.88% 219.51% 181.72% 154.13% 100.00% - -
Net Worth 140,368 132,516 119,682 107,852 97,409 -  -  -
  YoY % 5.93% 10.72% 10.97% 10.72% 0.00% - -
  Horiz. % 144.10% 136.04% 122.86% 110.72% 100.00% - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Net Worth 140,368 132,516 119,682 107,852 97,409 -  -  -
  YoY % 5.93% 10.72% 10.97% 10.72% 0.00% - -
  Horiz. % 144.10% 136.04% 122.86% 110.72% 100.00% - -
NOSH 129,971 129,918 130,089 129,943 129,879 -  -  -
  YoY % 0.04% -0.13% 0.11% 0.05% 0.00% - -
  Horiz. % 100.07% 100.03% 100.16% 100.05% 100.00% - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
NP Margin 3.21 % 4.92 % 5.41 % 5.03 % 7.18 % - %  -  % -
  YoY % -34.76% -9.06% 7.55% -29.94% 0.00% - -
  Horiz. % 44.71% 68.52% 75.35% 70.06% 100.00% - -
ROE 12.85 % 19.18 % 19.43 % 16.92 % 17.76 % - %  -  % -
  YoY % -33.00% -1.29% 14.83% -4.73% 0.00% - -
  Horiz. % 72.35% 108.00% 109.40% 95.27% 100.00% - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
RPS 433.51 397.38 330.24 279.26 185.49 -  -  -
  YoY % 9.09% 20.33% 18.26% 50.55% 0.00% - -
  Horiz. % 233.71% 214.23% 178.04% 150.55% 100.00% - -
EPS 13.88 19.56 17.88 14.04 13.32 0.00  -  -
  YoY % -29.04% 9.40% 27.35% 5.41% 0.00% - -
  Horiz. % 104.20% 146.85% 134.23% 105.41% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.0800 1.0200 0.9200 0.8300 0.7500 -  -  -
  YoY % 5.88% 10.87% 10.84% 10.67% 0.00% - -
  Horiz. % 144.00% 136.00% 122.67% 110.67% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 878,100
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
RPS 64.17 58.79 48.92 41.33 27.44 -  -  -
  YoY % 9.15% 20.18% 18.36% 50.62% 0.00% - -
  Horiz. % 233.86% 214.25% 178.28% 150.62% 100.00% - -
EPS 2.05 2.89 2.65 2.08 1.97 0.00  -  -
  YoY % -29.07% 9.06% 27.40% 5.58% 0.00% - -
  Horiz. % 104.06% 146.70% 134.52% 105.58% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1599 0.1509 0.1363 0.1228 0.1109 -  -  -
  YoY % 5.96% 10.71% 10.99% 10.73% 0.00% - -
  Horiz. % 144.18% 136.07% 122.90% 110.73% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -  -  -
Price 1.2800 1.1100 1.0900 1.1700 0.6000 0.0000  -  -
P/RPS 0.30 0.28 0.33 0.42 0.32 0.00  -  -
  YoY % 7.14% -15.15% -21.43% 31.25% 0.00% - -
  Horiz. % 93.75% 87.50% 103.13% 131.25% 100.00% - -
P/EPS 9.22 5.67 6.10 8.33 4.50 0.00  -  -
  YoY % 62.61% -7.05% -26.77% 85.11% 0.00% - -
  Horiz. % 204.89% 126.00% 135.56% 185.11% 100.00% - -
EY 10.84 17.62 16.40 12.00 22.20 0.00  -  -
  YoY % -38.48% 7.44% 36.67% -45.95% 0.00% - -
  Horiz. % 48.83% 79.37% 73.87% 54.05% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.09 1.18 1.41 0.80 0.00  -  -
  YoY % 9.17% -7.63% -16.31% 76.25% 0.00% - -
  Horiz. % 148.75% 136.25% 147.50% 176.25% 100.00% - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Date 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 -  -  -
Price 1.2700 1.1400 1.1100 1.1700 0.6200 0.0000  -  -
P/RPS 0.29 0.29 0.34 0.42 0.33 0.00  -  -
  YoY % 0.00% -14.71% -19.05% 27.27% 0.00% - -
  Horiz. % 87.88% 87.88% 103.03% 127.27% 100.00% - -
P/EPS 9.15 5.83 6.21 8.33 4.65 0.00  -  -
  YoY % 56.95% -6.12% -25.45% 79.14% 0.00% - -
  Horiz. % 196.77% 125.38% 133.55% 179.14% 100.00% - -
EY 10.93 17.16 16.11 12.00 21.48 0.00  -  -
  YoY % -36.31% 6.52% 34.25% -44.13% 0.00% - -
  Horiz. % 50.88% 79.89% 75.00% 55.87% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.12 1.21 1.41 0.83 0.00  -  -
  YoY % 5.36% -7.44% -14.18% 69.88% 0.00% - -
  Horiz. % 142.17% 134.94% 145.78% 169.88% 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.
 


 

148  170  462  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.25-0.005 
 HSI-C5P 0.345+0.005 
 HSI-H6Q 0.285-0.015 
 VS 1.13+0.01 
 IMPIANA 0.045+0.005 
 HSI-H6N 0.07-0.005 
 KOMARK 0.315+0.005 
 KHEESAN 0.360.00 
 DSONIC 0.54+0.015 
Partners & Brokers