Highlights

[LUXCHEM] YoY TTM 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 -     -6.87%    YoY -     54.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 505,987 477,195 374,280 294,646 180,882  -   -  29.30%
  YoY % 6.03% 27.50% 27.03% 62.89% - - -
  Horiz. % 279.73% 263.82% 206.92% 162.89% 100.00% - -
PBT 28,238 31,339 27,095 22,082 13,873  -   -  19.43%
  YoY % -9.90% 15.66% 22.70% 59.17% - - -
  Horiz. % 203.55% 225.90% 195.31% 159.17% 100.00% - -
Tax -6,906 -8,322 -7,008 -5,480 -3,159  -   -  21.58%
  YoY % 17.02% -18.75% -27.88% -73.47% - - -
  Horiz. % 218.61% 263.44% 221.84% 173.47% 100.00% - -
NP 21,332 23,017 20,087 16,602 10,714  -   -  18.77%
  YoY % -7.32% 14.59% 20.99% 54.96% - - -
  Horiz. % 199.10% 214.83% 187.48% 154.96% 100.00% - -
NP to SH 21,401 23,017 20,087 16,602 10,714  -   -  18.87%
  YoY % -7.02% 14.59% 20.99% 54.96% - - -
  Horiz. % 199.75% 214.83% 187.48% 154.96% 100.00% - -
Tax Rate 24.46 % 26.55 % 25.86 % 24.82 % 22.77 %  -  %  -  % 1.80%
  YoY % -7.87% 2.67% 4.19% 9.00% - - -
  Horiz. % 107.42% 116.60% 113.57% 109.00% 100.00% - -
Total Cost 484,655 454,178 354,193 278,044 170,168  -   -  29.89%
  YoY % 6.71% 28.23% 27.39% 63.39% - - -
  Horiz. % 284.81% 266.90% 208.14% 163.39% 100.00% - -
Net Worth 131,237 119,471 107,899 97,479 89,714  -   -  9.97%
  YoY % 9.85% 10.72% 10.69% 8.65% - - -
  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  -   -  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 % 54.85 % 45.20 % 51.99 % 54.92 % - %  -  %  -  % -
  YoY % 21.35% -13.06% -5.34% 0.00% - - -
  Horiz. % 99.87% 82.30% 94.66% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 131,237 119,471 107,899 97,479 89,714  -   -  9.97%
  YoY % 9.85% 10.72% 10.69% 8.65% - - -
  Horiz. % 146.28% 133.17% 120.27% 108.65% 100.00% - -
NOSH 131,237 129,860 129,999 129,972 130,021  -   -  0.23%
  YoY % 1.06% -0.11% 0.02% -0.04% - - -
  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  -   -  CAGR
NP Margin 4.22 % 4.82 % 5.37 % 5.63 % 5.92 %  -  %  -  % -8.11%
  YoY % -12.45% -10.24% -4.62% -4.90% - - -
  Horiz. % 71.28% 81.42% 90.71% 95.10% 100.00% - -
ROE 16.31 % 19.27 % 18.62 % 17.03 % 11.94 %  -  %  -  % 8.10%
  YoY % -15.36% 3.49% 9.34% 42.63% - - -
  Horiz. % 136.60% 161.39% 155.95% 142.63% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 385.55 367.47 287.91 226.70 139.12  -   -  29.00%
  YoY % 4.92% 27.63% 27.00% 62.95% - - -
  Horiz. % 277.13% 264.14% 206.95% 162.95% 100.00% - -
EPS 16.31 17.72 15.45 12.77 8.24  -   -  18.60%
  YoY % -7.96% 14.69% 20.99% 54.98% - - -
  Horiz. % 197.94% 215.05% 187.50% 154.98% 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 0.9200 0.8300 0.7500 0.6900  -   -  9.71%
  YoY % 8.70% 10.84% 10.67% 8.70% - - -
  Horiz. % 144.93% 133.33% 120.29% 108.70% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 876,423
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 57.73 54.45 42.71 33.62 20.64  -   -  29.30%
  YoY % 6.02% 27.49% 27.04% 62.89% - - -
  Horiz. % 279.70% 263.81% 206.93% 162.89% 100.00% - -
EPS 2.44 2.63 2.29 1.89 1.22  -   -  18.91%
  YoY % -7.22% 14.85% 21.16% 54.92% - - -
  Horiz. % 200.00% 215.57% 187.70% 154.92% 100.00% - -
DPS 1.34 1.19 1.19 1.04 0.00  -   -  -
  YoY % 12.61% 0.00% 14.42% 0.00% - - -
  Horiz. % 128.85% 114.42% 114.42% 100.00% - - -
NAPS 0.1497 0.1363 0.1231 0.1112 0.1024  -   -  9.95%
  YoY % 9.83% 10.72% 10.70% 8.59% - - -
  Horiz. % 146.19% 133.11% 120.21% 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  -   -  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  -   -  -
P/RPS 0.32 0.26 0.37 0.36 0.48  -   -  -9.63%
  YoY % 23.08% -29.73% 2.78% -25.00% - - -
  Horiz. % 66.67% 54.17% 77.08% 75.00% 100.00% - -
P/EPS 7.60 5.47 6.86 6.34 8.13  -   -  -1.67%
  YoY % 38.94% -20.26% 8.20% -22.02% - - -
  Horiz. % 93.48% 67.28% 84.38% 77.98% 100.00% - -
EY 13.15 18.27 14.58 15.77 12.30  -   -  1.68%
  YoY % -28.02% 25.31% -7.55% 28.21% - - -
  Horiz. % 106.91% 148.54% 118.54% 128.21% 100.00% - -
DY 7.26 8.25 7.55 8.64 0.00  -   -  -
  YoY % -12.00% 9.27% -12.62% 0.00% - - -
  Horiz. % 84.03% 95.49% 87.38% 100.00% - - -
P/NAPS 1.24 1.05 1.28 1.08 0.97  -   -  6.33%
  YoY % 18.10% -17.97% 18.52% 11.34% - - -
  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  -   -  CAGR
Date 31/10/12 28/10/11 28/10/10 30/10/09 -  -   -  -
Price 1.2700 1.0200 1.0800 1.1600 0.0000  -   -  -
P/RPS 0.33 0.28 0.38 0.51 0.00  -   -  -
  YoY % 17.86% -26.32% -25.49% 0.00% - - -
  Horiz. % 64.71% 54.90% 74.51% 100.00% - - -
P/EPS 7.79 5.75 6.99 9.08 0.00  -   -  -
  YoY % 35.48% -17.74% -23.02% 0.00% - - -
  Horiz. % 85.79% 63.33% 76.98% 100.00% - - -
EY 12.84 17.38 14.31 11.01 0.00  -   -  -
  YoY % -26.12% 21.45% 29.97% 0.00% - - -
  Horiz. % 116.62% 157.86% 129.97% 100.00% - - -
DY 7.09 7.84 7.41 6.03 0.00  -   -  -
  YoY % -9.57% 5.80% 22.89% 0.00% - - -
  Horiz. % 117.58% 130.02% 122.89% 100.00% - - -
P/NAPS 1.27 1.11 1.30 1.55 0.00  -   -  -
  YoY % 14.41% -14.62% -16.13% 0.00% - - -
  Horiz. % 81.94% 71.61% 83.87% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers