Highlights

[LUXCHEM] YoY TTM 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 -     0.31%    YoY -     278.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Revenue 521,297 450,444 357,068 303,712 88,450  -   -  55.76%
  YoY % 15.73% 26.15% 17.57% 243.37% - - -
  Horiz. % 589.37% 509.26% 403.69% 343.37% 100.00% - -
PBT 30,564 30,159 26,841 23,583 6,151  -   -  49.26%
  YoY % 1.34% 12.36% 13.82% 283.40% - - -
  Horiz. % 496.89% 490.31% 436.37% 383.40% 100.00% - -
Tax -7,636 -7,929 -6,768 -5,757 -1,444  -   -  51.60%
  YoY % 3.70% -17.15% -17.56% -298.68% - - -
  Horiz. % 528.81% 549.10% 468.70% 398.68% 100.00% - -
NP 22,928 22,230 20,073 17,826 4,707  -   -  48.52%
  YoY % 3.14% 10.75% 12.61% 278.71% - - -
  Horiz. % 487.10% 472.28% 426.45% 378.71% 100.00% - -
NP to SH 22,956 22,230 20,073 17,826 4,707  -   -  48.57%
  YoY % 3.27% 10.75% 12.61% 278.71% - - -
  Horiz. % 487.70% 472.28% 426.45% 378.71% 100.00% - -
Tax Rate 24.98 % 26.29 % 25.22 % 24.41 % 23.48 %  -  %  -  % 1.56%
  YoY % -4.98% 4.24% 3.32% 3.96% - - -
  Horiz. % 106.39% 111.97% 107.41% 103.96% 100.00% - -
Total Cost 498,369 428,214 336,995 285,886 83,743  -   -  56.14%
  YoY % 16.38% 27.07% 17.88% 241.38% - - -
  Horiz. % 595.12% 511.34% 402.42% 341.38% 100.00% - -
Net Worth 130,436 118,240 106,717 94,979 84,517  -   -  11.45%
  YoY % 10.31% 10.80% 12.36% 12.38% - - -
  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  -   -  CAGR
Div 11,738 10,403 10,444 9,117 0  -   -  -
  YoY % 12.83% -0.39% 14.55% 0.00% - - -
  Horiz. % 128.75% 114.11% 114.55% 100.00% - - -
Div Payout % 51.14 % 46.80 % 52.03 % 51.15 % - %  -  %  -  % -
  YoY % 9.27% -10.05% 1.72% 0.00% - - -
  Horiz. % 99.98% 91.50% 101.72% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Net Worth 130,436 118,240 106,717 94,979 84,517  -   -  11.45%
  YoY % 10.31% 10.80% 12.36% 12.38% - - -
  Horiz. % 154.33% 139.90% 126.27% 112.38% 100.00% - -
NOSH 130,436 129,934 130,142 130,109 130,027  -   -  0.08%
  YoY % 0.39% -0.16% 0.03% 0.06% - - -
  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  -   -  CAGR
NP Margin 4.40 % 4.94 % 5.62 % 5.87 % 5.32 %  -  %  -  % -4.63%
  YoY % -10.93% -12.10% -4.26% 10.34% - - -
  Horiz. % 82.71% 92.86% 105.64% 110.34% 100.00% - -
ROE 17.60 % 18.80 % 18.81 % 18.77 % 5.57 %  -  %  -  % 33.30%
  YoY % -6.38% -0.05% 0.21% 236.98% - - -
  Horiz. % 315.98% 337.52% 337.70% 336.98% 100.00% - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
RPS 399.65 346.67 274.37 233.43 68.02  -   -  55.64%
  YoY % 15.28% 26.35% 17.54% 243.18% - - -
  Horiz. % 587.55% 509.66% 403.37% 343.18% 100.00% - -
EPS 17.60 17.11 15.42 13.70 3.62  -   -  48.45%
  YoY % 2.86% 10.96% 12.55% 278.45% - - -
  Horiz. % 486.19% 472.65% 425.97% 378.45% 100.00% - -
DPS 9.00 8.00 8.00 7.00 0.00  -   -  -
  YoY % 12.50% 0.00% 14.29% 0.00% - - -
  Horiz. % 128.57% 114.29% 114.29% 100.00% - - -
NAPS 1.0000 0.9100 0.8200 0.7300 0.6500  -   -  11.36%
  YoY % 9.89% 10.98% 12.33% 12.31% - - -
  Horiz. % 153.85% 140.00% 126.15% 112.31% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
RPS 58.19 50.28 39.86 33.90 9.87  -   -  55.78%
  YoY % 15.73% 26.14% 17.58% 243.47% - - -
  Horiz. % 589.56% 509.42% 403.85% 343.47% 100.00% - -
EPS 2.56 2.48 2.24 1.99 0.53  -   -  48.21%
  YoY % 3.23% 10.71% 12.56% 275.47% - - -
  Horiz. % 483.02% 467.92% 422.64% 375.47% 100.00% - -
DPS 1.31 1.16 1.17 1.02 0.00  -   -  -
  YoY % 12.93% -0.85% 14.71% 0.00% - - -
  Horiz. % 128.43% 113.73% 114.71% 100.00% - - -
NAPS 0.1456 0.1320 0.1191 0.1060 0.0943  -   -  11.46%
  YoY % 10.30% 10.83% 12.36% 12.41% - - -
  Horiz. % 154.40% 139.98% 126.30% 112.41% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  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  -   -  -
P/RPS 0.30 0.30 0.39 0.30 1.12  -   -  -28.04%
  YoY % 0.00% -23.08% 30.00% -73.21% - - -
  Horiz. % 26.79% 26.79% 34.82% 26.79% 100.00% - -
P/EPS 6.70 6.08 6.87 5.04 20.99  -   -  -24.82%
  YoY % 10.20% -11.50% 36.31% -75.99% - - -
  Horiz. % 31.92% 28.97% 32.73% 24.01% 100.00% - -
EY 14.91 16.45 14.55 19.86 4.76  -   -  33.01%
  YoY % -9.36% 13.06% -26.74% 317.23% - - -
  Horiz. % 313.24% 345.59% 305.67% 417.23% 100.00% - -
DY 7.63 7.69 7.55 10.14 0.00  -   -  -
  YoY % -0.78% 1.85% -25.54% 0.00% - - -
  Horiz. % 75.25% 75.84% 74.46% 100.00% - - -
P/NAPS 1.18 1.14 1.29 0.95 1.17  -   -  0.21%
  YoY % 3.51% -11.63% 35.79% -18.80% - - -
  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  -   -  CAGR
Date 30/07/12 29/07/11 29/07/10 30/07/09 -  -   -  -
Price 1.3200 1.0400 1.1300 0.7000 0.0000  -   -  -
P/RPS 0.33 0.30 0.41 0.30 0.00  -   -  -
  YoY % 10.00% -26.83% 36.67% 0.00% - - -
  Horiz. % 110.00% 100.00% 136.67% 100.00% - - -
P/EPS 7.50 6.08 7.33 5.11 0.00  -   -  -
  YoY % 23.36% -17.05% 43.44% 0.00% - - -
  Horiz. % 146.77% 118.98% 143.44% 100.00% - - -
EY 13.33 16.45 13.65 19.57 0.00  -   -  -
  YoY % -18.97% 20.51% -30.25% 0.00% - - -
  Horiz. % 68.11% 84.06% 69.75% 100.00% - - -
DY 6.82 7.69 7.08 10.00 0.00  -   -  -
  YoY % -11.31% 8.62% -29.20% 0.00% - - -
  Horiz. % 68.20% 76.90% 70.80% 100.00% - - -
P/NAPS 1.32 1.14 1.38 0.96 0.00  -   -  -
  YoY % 15.79% -17.39% 43.75% 0.00% - - -
  Horiz. % 137.50% 118.75% 143.75% 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.
 


 

328  195  517  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers