Highlights

[LUXCHEM] YoY Cumulative 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 -     52.64%    YoY -     -9.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Revenue 375,043 367,989 290,617 221,646 258,615 0  -  -
  YoY % 1.92% 26.62% 31.12% -14.29% 0.00% - -
  Horiz. % 145.02% 142.29% 112.37% 85.71% 100.00% - -
PBT 21,423 23,402 19,922 18,592 20,090 0  -  -
  YoY % -8.46% 17.47% 7.15% -7.46% 0.00% - -
  Horiz. % 106.64% 116.49% 99.16% 92.54% 100.00% - -
Tax -5,419 -6,039 -5,099 -4,722 -4,849 0  -  -
  YoY % 10.27% -18.43% -7.98% 2.62% 0.00% - -
  Horiz. % 111.76% 124.54% 105.16% 97.38% 100.00% - -
NP 16,004 17,363 14,823 13,870 15,241 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 16,057 17,363 14,823 13,870 15,241 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 359,039 350,626 275,794 207,776 243,374 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 - 3,898 3,900 2,599 - -  -  -
  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 12.31 % 14.52 % 13.73 % 14.23 % 16.99 % - %  -  % -
  YoY % -15.22% 5.75% -3.51% -16.24% 0.00% - -
  Horiz. % 72.45% 85.46% 80.81% 83.76% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 287.52 283.15 223.51 170.51 198.87 -  -  -
  YoY % 1.54% 26.68% 31.08% -14.26% 0.00% - -
  Horiz. % 144.58% 142.38% 112.39% 85.74% 100.00% - -
EPS 12.31 13.36 11.40 10.67 11.72 0.00  -  -
  YoY % -7.86% 17.19% 6.84% -8.96% 0.00% - -
  Horiz. % 105.03% 113.99% 97.27% 91.04% 100.00% - -
DPS 0.00 3.00 3.00 2.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% - -
  Horiz. % 0.00% 150.00% 150.00% 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 - 895,027
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 41.90 41.11 32.47 24.76 28.89 -  -  -
  YoY % 1.92% 26.61% 31.14% -14.30% 0.00% - -
  Horiz. % 145.03% 142.30% 112.39% 85.70% 100.00% - -
EPS 1.79 1.94 1.66 1.55 1.70 0.00  -  -
  YoY % -7.73% 16.87% 7.10% -8.82% 0.00% - -
  Horiz. % 105.29% 114.12% 97.65% 91.18% 100.00% - -
DPS 0.00 0.44 0.44 0.29 0.00 0.00  -  -
  YoY % 0.00% 0.00% 51.72% 0.00% 0.00% - -
  Horiz. % 0.00% 151.72% 151.72% 100.00% - - -
NAPS 0.1457 0.1336 0.1206 0.1089 0.1003 -  -  -
  YoY % 9.06% 10.78% 10.74% 8.57% 0.00% - -
  Horiz. % 145.26% 133.20% 120.24% 108.57% 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 0.43 0.34 0.47 0.48 0.34 0.00  -  -
  YoY % 26.47% -27.66% -2.08% 41.18% 0.00% - -
  Horiz. % 126.47% 100.00% 138.24% 141.18% 100.00% - -
P/EPS 10.07 7.26 9.30 7.59 5.72 0.00  -  -
  YoY % 38.71% -21.94% 22.53% 32.69% 0.00% - -
  Horiz. % 176.05% 126.92% 162.59% 132.69% 100.00% - -
EY 9.93 13.77 10.75 13.17 17.49 0.00  -  -
  YoY % -27.89% 28.09% -18.38% -24.70% 0.00% - -
  Horiz. % 56.78% 78.73% 61.46% 75.30% 100.00% - -
DY 0.00 3.09 2.83 2.47 0.00 0.00  -  -
  YoY % 0.00% 9.19% 14.57% 0.00% 0.00% - -
  Horiz. % 0.00% 125.10% 114.57% 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 0.44 0.36 0.48 0.68 0.35 0.00  -  -
  YoY % 22.22% -25.00% -29.41% 94.29% 0.00% - -
  Horiz. % 125.71% 102.86% 137.14% 194.29% 100.00% - -
P/EPS 10.32 7.63 9.47 10.87 5.89 0.00  -  -
  YoY % 35.26% -19.43% -12.88% 84.55% 0.00% - -
  Horiz. % 175.21% 129.54% 160.78% 184.55% 100.00% - -
EY 9.69 13.10 10.56 9.20 16.99 0.00  -  -
  YoY % -26.03% 24.05% 14.78% -45.85% 0.00% - -
  Horiz. % 57.03% 77.10% 62.15% 54.15% 100.00% - -
DY 0.00 2.94 2.78 1.72 0.00 0.00  -  -
  YoY % 0.00% 5.76% 61.63% 0.00% 0.00% - -
  Horiz. % 0.00% 170.93% 161.63% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers