Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     110.10%    YoY -     -1.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Revenue 263,024 240,660 190,039 138,280 166,183 0  -  -
  YoY % 9.29% 26.64% 37.43% -16.79% 0.00% - -
  Horiz. % 158.27% 144.82% 114.36% 83.21% 100.00% - -
PBT 16,094 15,747 13,447 12,371 12,368 0  -  -
  YoY % 2.20% 17.10% 8.70% 0.02% 0.00% - -
  Horiz. % 130.13% 127.32% 108.72% 100.02% 100.00% - -
Tax -4,078 -3,968 -3,421 -3,284 -3,134 0  -  -
  YoY % -2.77% -15.99% -4.17% -4.79% 0.00% - -
  Horiz. % 130.12% 126.61% 109.16% 104.79% 100.00% - -
NP 12,016 11,779 10,026 9,087 9,234 0  -  -
  YoY % 2.01% 17.48% 10.33% -1.59% 0.00% - -
  Horiz. % 130.13% 127.56% 108.58% 98.41% 100.00% - -
NP to SH 12,027 11,779 10,026 9,087 9,234 0  -  -
  YoY % 2.11% 17.48% 10.33% -1.59% 0.00% - -
  Horiz. % 130.25% 127.56% 108.58% 98.41% 100.00% - -
Tax Rate 25.34 % 25.20 % 25.44 % 26.55 % 25.34 % - %  -  % -
  YoY % 0.56% -0.94% -4.18% 4.78% 0.00% - -
  Horiz. % 100.00% 99.45% 100.39% 104.78% 100.00% - -
Total Cost 251,008 228,881 180,013 129,193 156,949 0  -  -
  YoY % 9.67% 27.15% 39.34% -17.68% 0.00% - -
  Horiz. % 159.93% 145.83% 114.70% 82.32% 100.00% - -
Net Worth 130,162 118,310 106,631 94,900 84,536 -  -  -
  YoY % 10.02% 10.95% 12.36% 12.26% 0.00% - -
  Horiz. % 153.97% 139.95% 126.14% 112.26% 100.00% - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Div 3,904 3,900 3,901 2,600 - -  -  -
  YoY % 0.12% -0.02% 50.04% 0.00% 0.00% - -
  Horiz. % 150.19% 150.01% 150.04% 100.00% - - -
Div Payout % 32.47 % 33.11 % 38.91 % 28.61 % - % - %  -  % -
  YoY % -1.93% -14.91% 36.00% 0.00% 0.00% - -
  Horiz. % 113.49% 115.73% 136.00% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Net Worth 130,162 118,310 106,631 94,900 84,536 -  -  -
  YoY % 10.02% 10.95% 12.36% 12.26% 0.00% - -
  Horiz. % 153.97% 139.95% 126.14% 112.26% 100.00% - -
NOSH 130,162 130,011 130,038 130,000 130,056 -  -  -
  YoY % 0.12% -0.02% 0.03% -0.04% 0.00% - -
  Horiz. % 100.08% 99.97% 99.99% 99.96% 100.00% - -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
NP Margin 4.57 % 4.89 % 5.28 % 6.57 % 5.56 % - %  -  % -
  YoY % -6.54% -7.39% -19.63% 18.17% 0.00% - -
  Horiz. % 82.19% 87.95% 94.96% 118.17% 100.00% - -
ROE 9.24 % 9.96 % 9.40 % 9.58 % 10.92 % - %  -  % -
  YoY % -7.23% 5.96% -1.88% -12.27% 0.00% - -
  Horiz. % 84.62% 91.21% 86.08% 87.73% 100.00% - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 202.07 185.11 146.14 106.37 127.78 -  -  -
  YoY % 9.16% 26.67% 37.39% -16.76% 0.00% - -
  Horiz. % 158.14% 144.87% 114.37% 83.24% 100.00% - -
EPS 9.24 9.06 7.71 6.99 7.10 0.00  -  -
  YoY % 1.99% 17.51% 10.30% -1.55% 0.00% - -
  Horiz. % 130.14% 127.61% 108.59% 98.45% 100.00% - -
DPS 3.00 3.00 3.00 2.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% - -
  Horiz. % 150.00% 150.00% 150.00% 100.00% - - -
NAPS 1.0000 0.9100 0.8200 0.7300 0.6500 -  -  -
  YoY % 9.89% 10.98% 12.33% 12.31% 0.00% - -
  Horiz. % 153.85% 140.00% 126.15% 112.31% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 887,412
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 29.64 27.12 21.41 15.58 18.73 -  -  -
  YoY % 9.29% 26.67% 37.42% -16.82% 0.00% - -
  Horiz. % 158.25% 144.79% 114.31% 83.18% 100.00% - -
EPS 1.36 1.33 1.13 1.02 1.04 0.00  -  -
  YoY % 2.26% 17.70% 10.78% -1.92% 0.00% - -
  Horiz. % 130.77% 127.88% 108.65% 98.08% 100.00% - -
DPS 0.44 0.44 0.44 0.29 0.00 0.00  -  -
  YoY % 0.00% 0.00% 51.72% 0.00% 0.00% - -
  Horiz. % 151.72% 151.72% 151.72% 100.00% - - -
NAPS 0.1467 0.1333 0.1202 0.1069 0.0953 -  -  -
  YoY % 10.05% 10.90% 12.44% 12.17% 0.00% - -
  Horiz. % 153.93% 139.87% 126.13% 112.17% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -  -  -
Price 1.1800 1.0400 1.0600 0.6900 0.7600 0.0000  -  -
P/RPS 0.58 0.56 0.73 0.65 0.59 0.00  -  -
  YoY % 3.57% -23.29% 12.31% 10.17% 0.00% - -
  Horiz. % 98.31% 94.92% 123.73% 110.17% 100.00% - -
P/EPS 12.77 11.48 13.75 9.87 10.70 0.00  -  -
  YoY % 11.24% -16.51% 39.31% -7.76% 0.00% - -
  Horiz. % 119.35% 107.29% 128.50% 92.24% 100.00% - -
EY 7.83 8.71 7.27 10.13 9.34 0.00  -  -
  YoY % -10.10% 19.81% -28.23% 8.46% 0.00% - -
  Horiz. % 83.83% 93.25% 77.84% 108.46% 100.00% - -
DY 2.54 2.88 2.83 2.90 0.00 0.00  -  -
  YoY % -11.81% 1.77% -2.41% 0.00% 0.00% - -
  Horiz. % 87.59% 99.31% 97.59% 100.00% - - -
P/NAPS 1.18 1.14 1.29 0.95 1.17 0.00  -  -
  YoY % 3.51% -11.63% 35.79% -18.80% 0.00% - -
  Horiz. % 100.85% 97.44% 110.26% 81.20% 100.00% - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Date 30/07/12 29/07/11 29/07/10 30/07/09 30/07/08 -  -  -
Price 1.3200 1.0400 1.1300 0.7000 0.7800 0.0000  -  -
P/RPS 0.65 0.56 0.77 0.66 0.61 0.00  -  -
  YoY % 16.07% -27.27% 16.67% 8.20% 0.00% - -
  Horiz. % 106.56% 91.80% 126.23% 108.20% 100.00% - -
P/EPS 14.29 11.48 14.66 10.01 10.99 0.00  -  -
  YoY % 24.48% -21.69% 46.45% -8.92% 0.00% - -
  Horiz. % 130.03% 104.46% 133.39% 91.08% 100.00% - -
EY 7.00 8.71 6.82 9.99 9.10 0.00  -  -
  YoY % -19.63% 27.71% -31.73% 9.78% 0.00% - -
  Horiz. % 76.92% 95.71% 74.95% 109.78% 100.00% - -
DY 2.27 2.88 2.65 2.86 0.00 0.00  -  -
  YoY % -21.18% 8.68% -7.34% 0.00% 0.00% - -
  Horiz. % 79.37% 100.70% 92.66% 100.00% - - -
P/NAPS 1.32 1.14 1.38 0.96 1.20 0.00  -  -
  YoY % 15.79% -17.39% 43.75% -20.00% 0.00% - -
  Horiz. % 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers