Highlights

[LUXCHEM] YoY 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 -     10.10%    YoY -     1.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Revenue 133,957 133,259 99,319 78,053 88,450 0  -  -
  YoY % 0.52% 34.17% 27.25% -11.75% 0.00% - -
  Horiz. % 151.45% 150.66% 112.29% 88.25% 100.00% - -
PBT 7,586 7,968 7,380 6,522 6,151 0  -  -
  YoY % -4.79% 7.97% 13.16% 6.03% 0.00% - -
  Horiz. % 123.33% 129.54% 119.98% 106.03% 100.00% - -
Tax -1,925 -2,004 -1,914 -1,760 -1,444 0  -  -
  YoY % 3.94% -4.70% -8.75% -21.88% 0.00% - -
  Horiz. % 133.31% 138.78% 132.55% 121.88% 100.00% - -
NP 5,661 5,964 5,466 4,762 4,707 0  -  -
  YoY % -5.08% 9.11% 14.78% 1.17% 0.00% - -
  Horiz. % 120.27% 126.70% 116.12% 101.17% 100.00% - -
NP to SH 5,674 5,964 5,466 4,762 4,707 0  -  -
  YoY % -4.86% 9.11% 14.78% 1.17% 0.00% - -
  Horiz. % 120.54% 126.70% 116.12% 101.17% 100.00% - -
Tax Rate 25.38 % 25.15 % 25.93 % 26.99 % 23.48 % - %  -  % -
  YoY % 0.91% -3.01% -3.93% 14.95% 0.00% - -
  Horiz. % 108.09% 107.11% 110.43% 114.95% 100.00% - -
Total Cost 128,296 127,295 93,853 73,291 83,743 0  -  -
  YoY % 0.79% 35.63% 28.06% -12.48% 0.00% - -
  Horiz. % 153.20% 152.01% 112.07% 87.52% 100.00% - -
Net Worth 130,436 118,240 106,717 94,979 84,517 -  -  -
  YoY % 10.31% 10.80% 12.36% 12.38% 0.00% - -
  Horiz. % 154.33% 139.90% 126.27% 112.38% 100.00% - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Div 3,913 3,898 3,904 2,602 - -  -  -
  YoY % 0.39% -0.16% 50.04% 0.00% 0.00% - -
  Horiz. % 150.38% 149.80% 150.04% 100.00% - - -
Div Payout % 68.97 % 65.36 % 71.43 % 54.64 % - % - %  -  % -
  YoY % 5.52% -8.50% 30.73% 0.00% 0.00% - -
  Horiz. % 126.23% 119.62% 130.73% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
Net Worth 130,436 118,240 106,717 94,979 84,517 -  -  -
  YoY % 10.31% 10.80% 12.36% 12.38% 0.00% - -
  Horiz. % 154.33% 139.90% 126.27% 112.38% 100.00% - -
NOSH 130,436 129,934 130,142 130,109 130,027 -  -  -
  YoY % 0.39% -0.16% 0.03% 0.06% 0.00% - -
  Horiz. % 100.31% 99.93% 100.09% 100.06% 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 4.23 % 4.48 % 5.50 % 6.10 % 5.32 % - %  -  % -
  YoY % -5.58% -18.55% -9.84% 14.66% 0.00% - -
  Horiz. % 79.51% 84.21% 103.38% 114.66% 100.00% - -
ROE 4.35 % 5.04 % 5.12 % 5.01 % 5.57 % - %  -  % -
  YoY % -13.69% -1.56% 2.20% -10.05% 0.00% - -
  Horiz. % 78.10% 90.48% 91.92% 89.95% 100.00% - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 102.70 102.56 76.32 59.99 68.02 -  -  -
  YoY % 0.14% 34.38% 27.22% -11.81% 0.00% - -
  Horiz. % 150.99% 150.78% 112.20% 88.19% 100.00% - -
EPS 4.35 4.59 4.20 3.66 3.62 0.00  -  -
  YoY % -5.23% 9.29% 14.75% 1.10% 0.00% - -
  Horiz. % 120.17% 126.80% 116.02% 101.10% 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 - 875,517
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07  -  CAGR
RPS 15.30 15.22 11.34 8.92 10.10 -  -  -
  YoY % 0.53% 34.22% 27.13% -11.68% 0.00% - -
  Horiz. % 151.49% 150.69% 112.28% 88.32% 100.00% - -
EPS 0.65 0.68 0.62 0.54 0.54 0.00  -  -
  YoY % -4.41% 9.68% 14.81% 0.00% 0.00% - -
  Horiz. % 120.37% 125.93% 114.81% 100.00% 100.00% - -
DPS 0.45 0.45 0.45 0.30 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 0.1490 0.1351 0.1219 0.1085 0.0965 -  -  -
  YoY % 10.29% 10.83% 12.35% 12.44% 0.00% - -
  Horiz. % 154.40% 140.00% 126.32% 112.44% 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 1.15 1.01 1.39 1.15 1.12 0.00  -  -
  YoY % 13.86% -27.34% 20.87% 2.68% 0.00% - -
  Horiz. % 102.68% 90.18% 124.11% 102.68% 100.00% - -
P/EPS 27.13 22.66 25.24 18.85 20.99 0.00  -  -
  YoY % 19.73% -10.22% 33.90% -10.20% 0.00% - -
  Horiz. % 129.25% 107.96% 120.25% 89.80% 100.00% - -
EY 3.69 4.41 3.96 5.30 4.76 0.00  -  -
  YoY % -16.33% 11.36% -25.28% 11.34% 0.00% - -
  Horiz. % 77.52% 92.65% 83.19% 111.34% 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 1.29 1.01 1.48 1.17 1.15 0.00  -  -
  YoY % 27.72% -31.76% 26.50% 1.74% 0.00% - -
  Horiz. % 112.17% 87.83% 128.70% 101.74% 100.00% - -
P/EPS 30.34 22.66 26.90 19.13 21.55 0.00  -  -
  YoY % 33.89% -15.76% 40.62% -11.23% 0.00% - -
  Horiz. % 140.79% 105.15% 124.83% 88.77% 100.00% - -
EY 3.30 4.41 3.72 5.23 4.64 0.00  -  -
  YoY % -25.17% 18.55% -28.87% 12.72% 0.00% - -
  Horiz. % 71.12% 95.04% 80.17% 112.72% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers