Highlights

[LUXCHEM] YoY 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 -     0.44%    YoY -     -20.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Revenue 112,019 127,329 100,578 83,366 92,432 0  -  -
  YoY % -12.02% 26.60% 20.65% -9.81% 0.00% - -
  Horiz. % 121.19% 137.75% 108.81% 90.19% 100.00% - -
PBT 5,329 7,655 6,475 6,221 7,722 0  -  -
  YoY % -30.39% 18.22% 4.08% -19.44% 0.00% - -
  Horiz. % 69.01% 99.13% 83.85% 80.56% 100.00% - -
Tax -1,341 -2,071 -1,678 -1,438 -1,715 0  -  -
  YoY % 35.25% -23.42% -16.69% 16.15% 0.00% - -
  Horiz. % 78.19% 120.76% 97.84% 83.85% 100.00% - -
NP 3,988 5,584 4,797 4,783 6,007 0  -  -
  YoY % -28.58% 16.41% 0.29% -20.38% 0.00% - -
  Horiz. % 66.39% 92.96% 79.86% 79.62% 100.00% - -
NP to SH 4,029 5,584 4,797 4,783 6,007 0  -  -
  YoY % -27.85% 16.41% 0.29% -20.38% 0.00% - -
  Horiz. % 67.07% 92.96% 79.86% 79.62% 100.00% - -
Tax Rate 25.16 % 27.05 % 25.92 % 23.12 % 22.21 % - %  -  % -
  YoY % -6.99% 4.36% 12.11% 4.10% 0.00% - -
  Horiz. % 113.28% 121.79% 116.70% 104.10% 100.00% - -
Total Cost 108,031 121,745 95,781 78,583 86,425 0  -  -
  YoY % -11.26% 27.11% 21.89% -9.07% 0.00% - -
  Horiz. % 125.00% 140.87% 110.83% 90.93% 100.00% - -
Net Worth 131,237 119,471 107,899 97,479 89,714 -  -  -
  YoY % 9.85% 10.72% 10.69% 8.65% 0.00% - -
  Horiz. % 146.28% 133.17% 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 - - - - - -  -  -
  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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
Net Worth 131,237 119,471 107,899 97,479 89,714 -  -  -
  YoY % 9.85% 10.72% 10.69% 8.65% 0.00% - -
  Horiz. % 146.28% 133.17% 120.27% 108.65% 100.00% - -
NOSH 131,237 129,860 129,999 129,972 130,021 -  -  -
  YoY % 1.06% -0.11% 0.02% -0.04% 0.00% - -
  Horiz. % 100.94% 99.88% 99.98% 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 3.56 % 4.39 % 4.77 % 5.74 % 6.50 % - %  -  % -
  YoY % -18.91% -7.97% -16.90% -11.69% 0.00% - -
  Horiz. % 54.77% 67.54% 73.38% 88.31% 100.00% - -
ROE 3.07 % 4.67 % 4.45 % 4.91 % 6.70 % - %  -  % -
  YoY % -34.26% 4.94% -9.37% -26.72% 0.00% - -
  Horiz. % 45.82% 69.70% 66.42% 73.28% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 85.36 98.05 77.37 64.14 71.09 -  -  -
  YoY % -12.94% 26.73% 20.63% -9.78% 0.00% - -
  Horiz. % 120.07% 137.92% 108.83% 90.22% 100.00% - -
EPS 3.07 4.30 3.69 3.68 4.62 0.00  -  -
  YoY % -28.60% 16.53% 0.27% -20.35% 0.00% - -
  Horiz. % 66.45% 93.07% 79.87% 79.65% 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 1.0000 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 - 875,517
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07  -  CAGR
RPS 12.79 14.54 11.49 9.52 10.56 -  -  -
  YoY % -12.04% 26.54% 20.69% -9.85% 0.00% - -
  Horiz. % 121.12% 137.69% 108.81% 90.15% 100.00% - -
EPS 0.46 0.64 0.55 0.55 0.69 0.00  -  -
  YoY % -28.12% 16.36% 0.00% -20.29% 0.00% - -
  Horiz. % 66.67% 92.75% 79.71% 79.71% 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 0.1499 0.1365 0.1232 0.1113 0.1025 -  -  -
  YoY % 9.82% 10.80% 10.69% 8.59% 0.00% - -
  Horiz. % 146.24% 133.17% 120.20% 108.59% 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 1.45 0.99 1.37 1.26 0.94 0.00  -  -
  YoY % 46.46% -27.74% 8.73% 34.04% 0.00% - -
  Horiz. % 154.26% 105.32% 145.74% 134.04% 100.00% - -
P/EPS 40.39 22.56 28.73 22.01 14.50 0.00  -  -
  YoY % 79.03% -21.48% 30.53% 51.79% 0.00% - -
  Horiz. % 278.55% 155.59% 198.14% 151.79% 100.00% - -
EY 2.48 4.43 3.48 4.54 6.90 0.00  -  -
  YoY % -44.02% 27.30% -23.35% -34.20% 0.00% - -
  Horiz. % 35.94% 64.20% 50.43% 65.80% 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 1.24 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 1.49 1.04 1.40 1.81 0.97 0.00  -  -
  YoY % 43.27% -25.71% -22.65% 86.60% 0.00% - -
  Horiz. % 153.61% 107.22% 144.33% 186.60% 100.00% - -
P/EPS 41.37 23.72 29.27 31.52 14.94 0.00  -  -
  YoY % 74.41% -18.96% -7.14% 110.98% 0.00% - -
  Horiz. % 276.91% 158.77% 195.92% 210.98% 100.00% - -
EY 2.42 4.22 3.42 3.17 6.70 0.00  -  -
  YoY % -42.65% 23.39% 7.89% -52.69% 0.00% - -
  Horiz. % 36.12% 62.99% 51.04% 47.31% 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 1.27 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers