Highlights

[LUXCHEM] YoY Quarter Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     10.04%    YoY -     103.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Revenue 121,834 130,944 109,206 83,662 72,854 0  -  -
  YoY % -6.96% 19.91% 30.53% 14.84% 0.00% - -
  Horiz. % 167.23% 179.73% 149.90% 114.84% 100.00% - -
PBT 7,944 6,815 8,124 7,172 3,485 0  -  -
  YoY % 16.57% -16.11% 13.27% 105.80% 0.00% - -
  Horiz. % 227.95% 195.55% 233.11% 205.80% 100.00% - -
Tax -1,997 -1,487 -2,464 -1,909 -905 0  -  -
  YoY % -34.30% 39.65% -29.07% -110.94% 0.00% - -
  Horiz. % 220.66% 164.31% 272.27% 210.94% 100.00% - -
NP 5,947 5,328 5,660 5,263 2,580 0  -  -
  YoY % 11.62% -5.87% 7.54% 103.99% 0.00% - -
  Horiz. % 230.50% 206.51% 219.38% 203.99% 100.00% - -
NP to SH 5,984 5,345 5,660 5,263 2,580 0  -  -
  YoY % 11.96% -5.57% 7.54% 103.99% 0.00% - -
  Horiz. % 231.94% 207.17% 219.38% 203.99% 100.00% - -
Tax Rate 25.14 % 21.82 % 30.33 % 26.62 % 25.97 % - %  -  % -
  YoY % 15.22% -28.06% 13.94% 2.50% 0.00% - -
  Horiz. % 96.80% 84.02% 116.79% 102.50% 100.00% - -
Total Cost 115,887 125,616 103,546 78,399 70,274 0  -  -
  YoY % -7.75% 21.31% 32.08% 11.56% 0.00% - -
  Horiz. % 164.91% 178.75% 147.35% 111.56% 100.00% - -
Net Worth 137,487 126,515 113,200 103,327 92,515 -  -  -
  YoY % 8.67% 11.76% 9.55% 11.69% 0.00% - -
  Horiz. % 148.61% 136.75% 122.36% 111.69% 100.00% - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Div 7,201 7,825 6,505 6,539 6,515 -  -  -
  YoY % -7.97% 20.29% -0.52% 0.38% 0.00% - -
  Horiz. % 110.54% 120.12% 99.86% 100.38% 100.00% - -
Div Payout % 120.35 % 146.41 % 114.94 % 124.26 % 252.53 % - %  -  % -
  YoY % -17.80% 27.38% -7.50% -50.79% 0.00% - -
  Horiz. % 47.66% 57.98% 45.52% 49.21% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Net Worth 137,487 126,515 113,200 103,327 92,515 -  -  -
  YoY % 8.67% 11.76% 9.55% 11.69% 0.00% - -
  Horiz. % 148.61% 136.75% 122.36% 111.69% 100.00% - -
NOSH 130,940 130,428 130,114 130,794 130,303 -  -  -
  YoY % 0.39% 0.24% -0.52% 0.38% 0.00% - -
  Horiz. % 100.49% 100.10% 99.86% 100.38% 100.00% - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
NP Margin 4.88 % 4.07 % 5.18 % 6.29 % 3.54 % - %  -  % -
  YoY % 19.90% -21.43% -17.65% 77.68% 0.00% - -
  Horiz. % 137.85% 114.97% 146.33% 177.68% 100.00% - -
ROE 4.35 % 4.22 % 5.00 % 5.09 % 2.79 % - %  -  % -
  YoY % 3.08% -15.60% -1.77% 82.44% 0.00% - -
  Horiz. % 155.91% 151.25% 179.21% 182.44% 100.00% - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
RPS 93.05 100.40 83.93 63.96 55.91 -  -  -
  YoY % -7.32% 19.62% 31.22% 14.40% 0.00% - -
  Horiz. % 166.43% 179.57% 150.12% 114.40% 100.00% - -
EPS 4.57 4.10 4.35 4.05 1.98 0.00  -  -
  YoY % 11.46% -5.75% 7.41% 104.55% 0.00% - -
  Horiz. % 230.81% 207.07% 219.70% 204.55% 100.00% - -
DPS 5.50 6.00 5.00 5.00 5.00 0.00  -  -
  YoY % -8.33% 20.00% 0.00% 0.00% 0.00% - -
  Horiz. % 110.00% 120.00% 100.00% 100.00% 100.00% - -
NAPS 1.0500 0.9700 0.8700 0.7900 0.7100 0.0000  -  -
  YoY % 8.25% 11.49% 10.13% 11.27% 0.00% - -
  Horiz. % 147.89% 136.62% 122.54% 111.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 875,517
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
RPS 13.92 14.96 12.47 9.56 8.32 -  -  -
  YoY % -6.95% 19.97% 30.44% 14.90% 0.00% - -
  Horiz. % 167.31% 179.81% 149.88% 114.90% 100.00% - -
EPS 0.68 0.61 0.65 0.60 0.29 0.00  -  -
  YoY % 11.48% -6.15% 8.33% 106.90% 0.00% - -
  Horiz. % 234.48% 210.34% 224.14% 206.90% 100.00% - -
DPS 0.82 0.89 0.74 0.75 0.74 0.00  -  -
  YoY % -7.87% 20.27% -1.33% 1.35% 0.00% - -
  Horiz. % 110.81% 120.27% 100.00% 101.35% 100.00% - -
NAPS 0.1570 0.1445 0.1293 0.1180 0.1057 0.0000  -  -
  YoY % 8.65% 11.76% 9.58% 11.64% 0.00% - -
  Horiz. % 148.53% 136.71% 122.33% 111.64% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -  -  -
Price 1.2500 1.0100 1.0500 1.0500 0.6500 0.0000  -  -
P/RPS 1.34 1.01 1.25 1.64 1.16 0.00  -  -
  YoY % 32.67% -19.20% -23.78% 41.38% 0.00% - -
  Horiz. % 115.52% 87.07% 107.76% 141.38% 100.00% - -
P/EPS 27.35 24.65 24.14 26.09 32.83 0.00  -  -
  YoY % 10.95% 2.11% -7.47% -20.53% 0.00% - -
  Horiz. % 83.31% 75.08% 73.53% 79.47% 100.00% - -
EY 3.66 4.06 4.14 3.83 3.05 0.00  -  -
  YoY % -9.85% -1.93% 8.09% 25.57% 0.00% - -
  Horiz. % 120.00% 133.11% 135.74% 125.57% 100.00% - -
DY 4.40 5.94 4.76 4.76 7.69 0.00  -  -
  YoY % -25.93% 24.79% 0.00% -38.10% 0.00% - -
  Horiz. % 57.22% 77.24% 61.90% 61.90% 100.00% - -
P/NAPS 1.19 1.04 1.21 1.33 0.92 0.00  -  -
  YoY % 14.42% -14.05% -9.02% 44.57% 0.00% - -
  Horiz. % 129.35% 113.04% 131.52% 144.57% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07  -  CAGR
Date 19/02/13 17/02/12 18/02/11 19/02/10 18/02/09 -  -  -
Price 1.2200 1.1100 1.0900 1.0200 0.6000 0.0000  -  -
P/RPS 1.31 1.11 1.30 1.59 1.07 0.00  -  -
  YoY % 18.02% -14.62% -18.24% 48.60% 0.00% - -
  Horiz. % 122.43% 103.74% 121.50% 148.60% 100.00% - -
P/EPS 26.70 27.09 25.06 25.35 30.30 0.00  -  -
  YoY % -1.44% 8.10% -1.14% -16.34% 0.00% - -
  Horiz. % 88.12% 89.41% 82.71% 83.66% 100.00% - -
EY 3.75 3.69 3.99 3.94 3.30 0.00  -  -
  YoY % 1.63% -7.52% 1.27% 19.39% 0.00% - -
  Horiz. % 113.64% 111.82% 120.91% 119.39% 100.00% - -
DY 4.51 5.41 4.59 4.90 8.33 0.00  -  -
  YoY % -16.64% 17.86% -6.33% -41.18% 0.00% - -
  Horiz. % 54.14% 64.95% 55.10% 58.82% 100.00% - -
P/NAPS 1.16 1.14 1.25 1.29 0.85 0.00  -  -
  YoY % 1.75% -8.80% -3.10% 51.76% 0.00% - -
  Horiz. % 136.47% 134.12% 147.06% 151.76% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers