Highlights

[LUXCHEM] YoY TTM Result on 2010-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     3.63%    YoY -     12.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
Revenue 507,685 521,297 450,444 357,068 303,712 88,450  -  41.81%
  YoY % -2.61% 15.73% 26.15% 17.57% 243.37% - -
  Horiz. % 573.98% 589.37% 509.26% 403.69% 343.37% 100.00% -
PBT 25,755 30,564 30,159 26,841 23,583 6,151  -  33.14%
  YoY % -15.73% 1.34% 12.36% 13.82% 283.40% - -
  Horiz. % 418.71% 496.89% 490.31% 436.37% 383.40% 100.00% -
Tax -6,336 -7,636 -7,929 -6,768 -5,757 -1,444  -  34.39%
  YoY % 17.02% 3.70% -17.15% -17.56% -298.68% - -
  Horiz. % 438.78% 528.81% 549.10% 468.70% 398.68% 100.00% -
NP 19,419 22,928 22,230 20,073 17,826 4,707  -  32.75%
  YoY % -15.30% 3.14% 10.75% 12.61% 278.71% - -
  Horiz. % 412.56% 487.10% 472.28% 426.45% 378.71% 100.00% -
NP to SH 19,499 22,956 22,230 20,073 17,826 4,707  -  32.86%
  YoY % -15.06% 3.27% 10.75% 12.61% 278.71% - -
  Horiz. % 414.26% 487.70% 472.28% 426.45% 378.71% 100.00% -
Tax Rate 24.60 % 24.98 % 26.29 % 25.22 % 24.41 % 23.48 %  -  % 0.94%
  YoY % -1.52% -4.98% 4.24% 3.32% 3.96% - -
  Horiz. % 104.77% 106.39% 111.97% 107.41% 103.96% 100.00% -
Total Cost 488,266 498,369 428,214 336,995 285,886 83,743  -  42.25%
  YoY % -2.03% 16.38% 27.07% 17.88% 241.38% - -
  Horiz. % 583.05% 595.12% 511.34% 402.42% 341.38% 100.00% -
Net Worth 139,100 130,436 118,240 106,717 94,979 84,517  -  10.47%
  YoY % 6.64% 10.31% 10.80% 12.36% 12.38% - -
  Horiz. % 164.58% 154.33% 139.90% 126.27% 112.38% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
Div 11,101 11,738 10,403 10,444 9,117 0  -  -
  YoY % -5.43% 12.83% -0.39% 14.55% 0.00% - -
  Horiz. % 121.77% 128.75% 114.11% 114.55% 100.00% - -
Div Payout % 56.93 % 51.14 % 46.80 % 52.03 % 51.15 % - %  -  % -
  YoY % 11.32% 9.27% -10.05% 1.72% 0.00% - -
  Horiz. % 111.30% 99.98% 91.50% 101.72% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
Net Worth 139,100 130,436 118,240 106,717 94,979 84,517  -  10.47%
  YoY % 6.64% 10.31% 10.80% 12.36% 12.38% - -
  Horiz. % 164.58% 154.33% 139.90% 126.27% 112.38% 100.00% -
NOSH 130,000 130,436 129,934 130,142 130,109 130,027  -  -0.00%
  YoY % -0.33% 0.39% -0.16% 0.03% 0.06% - -
  Horiz. % 99.98% 100.31% 99.93% 100.09% 100.06% 100.00% -
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
NP Margin 3.83 % 4.40 % 4.94 % 5.62 % 5.87 % 5.32 %  -  % -6.36%
  YoY % -12.95% -10.93% -12.10% -4.26% 10.34% - -
  Horiz. % 71.99% 82.71% 92.86% 105.64% 110.34% 100.00% -
ROE 14.02 % 17.60 % 18.80 % 18.81 % 18.77 % 5.57 %  -  % 20.26%
  YoY % -20.34% -6.38% -0.05% 0.21% 236.98% - -
  Horiz. % 251.71% 315.98% 337.52% 337.70% 336.98% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
RPS 390.53 399.65 346.67 274.37 233.43 68.02  -  41.81%
  YoY % -2.28% 15.28% 26.35% 17.54% 243.18% - -
  Horiz. % 574.14% 587.55% 509.66% 403.37% 343.18% 100.00% -
EPS 15.00 17.60 17.11 15.42 13.70 3.62  -  32.86%
  YoY % -14.77% 2.86% 10.96% 12.55% 278.45% - -
  Horiz. % 414.36% 486.19% 472.65% 425.97% 378.45% 100.00% -
DPS 8.50 9.00 8.00 8.00 7.00 0.00  -  -
  YoY % -5.56% 12.50% 0.00% 14.29% 0.00% - -
  Horiz. % 121.43% 128.57% 114.29% 114.29% 100.00% - -
NAPS 1.0700 1.0000 0.9100 0.8200 0.7300 0.6500  -  10.48%
  YoY % 7.00% 9.89% 10.98% 12.33% 12.31% - -
  Horiz. % 164.62% 153.85% 140.00% 126.15% 112.31% 100.00% -
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
RPS 56.72 58.24 50.33 39.89 33.93 9.88  -  41.81%
  YoY % -2.61% 15.72% 26.17% 17.57% 243.42% - -
  Horiz. % 574.09% 589.47% 509.41% 403.74% 343.42% 100.00% -
EPS 2.18 2.56 2.48 2.24 1.99 0.53  -  32.67%
  YoY % -14.84% 3.23% 10.71% 12.56% 275.47% - -
  Horiz. % 411.32% 483.02% 467.92% 422.64% 375.47% 100.00% -
DPS 1.24 1.31 1.16 1.17 1.02 0.00  -  -
  YoY % -5.34% 12.93% -0.85% 14.71% 0.00% - -
  Horiz. % 121.57% 128.43% 113.73% 114.71% 100.00% - -
NAPS 0.1554 0.1457 0.1321 0.1192 0.1061 0.0944  -  10.48%
  YoY % 6.66% 10.30% 10.82% 12.35% 12.39% - -
  Horiz. % 164.62% 154.34% 139.94% 126.27% 112.39% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  -
Price 1.2300 1.1800 1.0400 1.0600 0.6900 0.7600  -  -
P/RPS 0.31 0.30 0.30 0.39 0.30 1.12  -  -22.64%
  YoY % 3.33% 0.00% -23.08% 30.00% -73.21% - -
  Horiz. % 27.68% 26.79% 26.79% 34.82% 26.79% 100.00% -
P/EPS 8.20 6.70 6.08 6.87 5.04 20.99  -  -17.13%
  YoY % 22.39% 10.20% -11.50% 36.31% -75.99% - -
  Horiz. % 39.07% 31.92% 28.97% 32.73% 24.01% 100.00% -
EY 12.19 14.91 16.45 14.55 19.86 4.76  -  20.68%
  YoY % -18.24% -9.36% 13.06% -26.74% 317.23% - -
  Horiz. % 256.09% 313.24% 345.59% 305.67% 417.23% 100.00% -
DY 6.91 7.63 7.69 7.55 10.14 0.00  -  -
  YoY % -9.44% -0.78% 1.85% -25.54% 0.00% - -
  Horiz. % 68.15% 75.25% 75.84% 74.46% 100.00% - -
P/NAPS 1.15 1.18 1.14 1.29 0.95 1.17  -  -0.34%
  YoY % -2.54% 3.51% -11.63% 35.79% -18.80% - -
  Horiz. % 98.29% 100.85% 97.44% 110.26% 81.20% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -  CAGR
Date 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -  -  -
Price 1.2700 1.3200 1.0400 1.1300 0.7000 0.0000  -  -
P/RPS 0.33 0.33 0.30 0.41 0.30 0.00  -  -
  YoY % 0.00% 10.00% -26.83% 36.67% 0.00% - -
  Horiz. % 110.00% 110.00% 100.00% 136.67% 100.00% - -
P/EPS 8.47 7.50 6.08 7.33 5.11 0.00  -  -
  YoY % 12.93% 23.36% -17.05% 43.44% 0.00% - -
  Horiz. % 165.75% 146.77% 118.98% 143.44% 100.00% - -
EY 11.81 13.33 16.45 13.65 19.57 0.00  -  -
  YoY % -11.40% -18.97% 20.51% -30.25% 0.00% - -
  Horiz. % 60.35% 68.11% 84.06% 69.75% 100.00% - -
DY 6.69 6.82 7.69 7.08 10.00 0.00  -  -
  YoY % -1.91% -11.31% 8.62% -29.20% 0.00% - -
  Horiz. % 66.90% 68.20% 76.90% 70.80% 100.00% - -
P/NAPS 1.19 1.32 1.14 1.38 0.96 0.00  -  -
  YoY % -9.85% 15.79% -17.39% 43.75% 0.00% - -
  Horiz. % 123.96% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers