Highlights

[LUXCHEM] YoY Quarter Result on 2010-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 28-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -12.24%    YoY -     0.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 122,283 112,019 127,329 100,578 83,366 92,432 0 -
  YoY % 9.16% -12.02% 26.60% 20.65% -9.81% 0.00% -
  Horiz. % 132.30% 121.19% 137.75% 108.81% 90.19% 100.00% -
PBT 5,697 5,329 7,655 6,475 6,221 7,722 0 -
  YoY % 6.91% -30.39% 18.22% 4.08% -19.44% 0.00% -
  Horiz. % 73.78% 69.01% 99.13% 83.85% 80.56% 100.00% -
Tax -1,592 -1,341 -2,071 -1,678 -1,438 -1,715 0 -
  YoY % -18.72% 35.25% -23.42% -16.69% 16.15% 0.00% -
  Horiz. % 92.83% 78.19% 120.76% 97.84% 83.85% 100.00% -
NP 4,105 3,988 5,584 4,797 4,783 6,007 0 -
  YoY % 2.93% -28.58% 16.41% 0.29% -20.38% 0.00% -
  Horiz. % 68.34% 66.39% 92.96% 79.86% 79.62% 100.00% -
NP to SH 4,285 4,029 5,584 4,797 4,783 6,007 0 -
  YoY % 6.35% -27.85% 16.41% 0.29% -20.38% 0.00% -
  Horiz. % 71.33% 67.07% 92.96% 79.86% 79.62% 100.00% -
Tax Rate 27.94 % 25.16 % 27.05 % 25.92 % 23.12 % 22.21 % - % -
  YoY % 11.05% -6.99% 4.36% 12.11% 4.10% 0.00% -
  Horiz. % 125.80% 113.28% 121.79% 116.70% 104.10% 100.00% -
Total Cost 118,178 108,031 121,745 95,781 78,583 86,425 0 -
  YoY % 9.39% -11.26% 27.11% 21.89% -9.07% 0.00% -
  Horiz. % 136.74% 125.00% 140.87% 110.83% 90.93% 100.00% -
Net Worth 138,937 131,237 119,471 107,899 97,479 89,714 - -
  YoY % 5.87% 9.85% 10.72% 10.69% 8.65% 0.00% -
  Horiz. % 154.87% 146.28% 133.17% 120.27% 108.65% 100.00% -
Dividend
30/09/13 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,937 131,237 119,471 107,899 97,479 89,714 - -
  YoY % 5.87% 9.85% 10.72% 10.69% 8.65% 0.00% -
  Horiz. % 154.87% 146.28% 133.17% 120.27% 108.65% 100.00% -
NOSH 129,848 131,237 129,860 129,999 129,972 130,021 - -
  YoY % -1.06% 1.06% -0.11% 0.02% -0.04% 0.00% -
  Horiz. % 99.87% 100.94% 99.88% 99.98% 99.96% 100.00% -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.36 % 3.56 % 4.39 % 4.77 % 5.74 % 6.50 % - % -
  YoY % -5.62% -18.91% -7.97% -16.90% -11.69% 0.00% -
  Horiz. % 51.69% 54.77% 67.54% 73.38% 88.31% 100.00% -
ROE 3.08 % 3.07 % 4.67 % 4.45 % 4.91 % 6.70 % - % -
  YoY % 0.33% -34.26% 4.94% -9.37% -26.72% 0.00% -
  Horiz. % 45.97% 45.82% 69.70% 66.42% 73.28% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 94.17 85.36 98.05 77.37 64.14 71.09 - -
  YoY % 10.32% -12.94% 26.73% 20.63% -9.78% 0.00% -
  Horiz. % 132.47% 120.07% 137.92% 108.83% 90.22% 100.00% -
EPS 3.30 3.07 4.30 3.69 3.68 4.62 0.00 -
  YoY % 7.49% -28.60% 16.53% 0.27% -20.35% 0.00% -
  Horiz. % 71.43% 66.45% 93.07% 79.87% 79.65% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0700 1.0000 0.9200 0.8300 0.7500 0.6900 - -
  YoY % 7.00% 8.70% 10.84% 10.67% 8.70% 0.00% -
  Horiz. % 155.07% 144.93% 133.33% 120.29% 108.70% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.65 12.50 14.21 11.23 9.31 10.32 - -
  YoY % 9.20% -12.03% 26.54% 20.62% -9.79% 0.00% -
  Horiz. % 132.27% 121.12% 137.69% 108.82% 90.21% 100.00% -
EPS 0.48 0.45 0.62 0.54 0.53 0.67 0.00 -
  YoY % 6.67% -27.42% 14.81% 1.89% -20.90% 0.00% -
  Horiz. % 71.64% 67.16% 92.54% 80.60% 79.10% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1551 0.1465 0.1334 0.1204 0.1088 0.1001 - -
  YoY % 5.87% 9.82% 10.80% 10.66% 8.69% 0.00% -
  Horiz. % 154.95% 146.35% 133.27% 120.28% 108.69% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 1.2300 1.2400 0.9700 1.0600 0.8100 0.6700 0.0000 -
P/RPS 1.31 1.45 0.99 1.37 1.26 0.94 0.00 -
  YoY % -9.66% 46.46% -27.74% 8.73% 34.04% 0.00% -
  Horiz. % 139.36% 154.26% 105.32% 145.74% 134.04% 100.00% -
P/EPS 37.27 40.39 22.56 28.73 22.01 14.50 0.00 -
  YoY % -7.72% 79.03% -21.48% 30.53% 51.79% 0.00% -
  Horiz. % 257.03% 278.55% 155.59% 198.14% 151.79% 100.00% -
EY 2.68 2.48 4.43 3.48 4.54 6.90 0.00 -
  YoY % 8.06% -44.02% 27.30% -23.35% -34.20% 0.00% -
  Horiz. % 38.84% 35.94% 64.20% 50.43% 65.80% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.24 1.05 1.28 1.08 0.97 0.00 -
  YoY % -7.26% 18.10% -17.97% 18.52% 11.34% 0.00% -
  Horiz. % 118.56% 127.84% 108.25% 131.96% 111.34% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 03/11/08 - -
Price 1.3500 1.2700 1.0200 1.0800 1.1600 0.6900 0.0000 -
P/RPS 1.43 1.49 1.04 1.40 1.81 0.97 0.00 -
  YoY % -4.03% 43.27% -25.71% -22.65% 86.60% 0.00% -
  Horiz. % 147.42% 153.61% 107.22% 144.33% 186.60% 100.00% -
P/EPS 40.91 41.37 23.72 29.27 31.52 14.94 0.00 -
  YoY % -1.11% 74.41% -18.96% -7.14% 110.98% 0.00% -
  Horiz. % 273.83% 276.91% 158.77% 195.92% 210.98% 100.00% -
EY 2.44 2.42 4.22 3.42 3.17 6.70 0.00 -
  YoY % 0.83% -42.65% 23.39% 7.89% -52.69% 0.00% -
  Horiz. % 36.42% 36.12% 62.99% 51.04% 47.31% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.26 1.27 1.11 1.30 1.55 1.00 0.00 -
  YoY % -0.79% 14.41% -14.62% -16.13% 55.00% 0.00% -
  Horiz. % 126.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers