Highlights

[LUXCHEM] YoY TTM 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 -     0.07%    YoY -     20.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Revenue 517,949 505,987 477,195 374,280 294,646 180,882  -  23.40%
  YoY % 2.36% 6.03% 27.50% 27.03% 62.89% - -
  Horiz. % 286.35% 279.73% 263.82% 206.92% 162.89% 100.00% -
PBT 26,123 28,238 31,339 27,095 22,082 13,873  -  13.49%
  YoY % -7.49% -9.90% 15.66% 22.70% 59.17% - -
  Horiz. % 188.30% 203.55% 225.90% 195.31% 159.17% 100.00% -
Tax -6,587 -6,906 -8,322 -7,008 -5,480 -3,159  -  15.82%
  YoY % 4.62% 17.02% -18.75% -27.88% -73.47% - -
  Horiz. % 208.52% 218.61% 263.44% 221.84% 173.47% 100.00% -
NP 19,536 21,332 23,017 20,087 16,602 10,714  -  12.76%
  YoY % -8.42% -7.32% 14.59% 20.99% 54.96% - -
  Horiz. % 182.34% 199.10% 214.83% 187.48% 154.96% 100.00% -
NP to SH 19,755 21,401 23,017 20,087 16,602 10,714  -  13.01%
  YoY % -7.69% -7.02% 14.59% 20.99% 54.96% - -
  Horiz. % 184.38% 199.75% 214.83% 187.48% 154.96% 100.00% -
Tax Rate 25.22 % 24.46 % 26.55 % 25.86 % 24.82 % 22.77 %  -  % 2.06%
  YoY % 3.11% -7.87% 2.67% 4.19% 9.00% - -
  Horiz. % 110.76% 107.42% 116.60% 113.57% 109.00% 100.00% -
Total Cost 498,413 484,655 454,178 354,193 278,044 170,168  -  23.96%
  YoY % 2.84% 6.71% 28.23% 27.39% 63.39% - -
  Horiz. % 292.89% 284.81% 266.90% 208.14% 163.39% 100.00% -
Net Worth 138,937 131,237 119,471 107,899 97,479 89,714  -  9.14%
  YoY % 5.87% 9.85% 10.72% 10.69% 8.65% - -
  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  -  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 % 56.20 % 54.85 % 45.20 % 51.99 % 54.92 % - %  -  % -
  YoY % 2.46% 21.35% -13.06% -5.34% 0.00% - -
  Horiz. % 102.33% 99.87% 82.30% 94.66% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Net Worth 138,937 131,237 119,471 107,899 97,479 89,714  -  9.14%
  YoY % 5.87% 9.85% 10.72% 10.69% 8.65% - -
  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  -  -0.03%
  YoY % -1.06% 1.06% -0.11% 0.02% -0.04% - -
  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  -  CAGR
NP Margin 3.77 % 4.22 % 4.82 % 5.37 % 5.63 % 5.92 %  -  % -8.63%
  YoY % -10.66% -12.45% -10.24% -4.62% -4.90% - -
  Horiz. % 63.68% 71.28% 81.42% 90.71% 95.10% 100.00% -
ROE 14.22 % 16.31 % 19.27 % 18.62 % 17.03 % 11.94 %  -  % 3.55%
  YoY % -12.81% -15.36% 3.49% 9.34% 42.63% - -
  Horiz. % 119.10% 136.60% 161.39% 155.95% 142.63% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
RPS 398.89 385.55 367.47 287.91 226.70 139.12  -  23.44%
  YoY % 3.46% 4.92% 27.63% 27.00% 62.95% - -
  Horiz. % 286.72% 277.13% 264.14% 206.95% 162.95% 100.00% -
EPS 15.21 16.31 17.72 15.45 12.77 8.24  -  13.03%
  YoY % -6.74% -7.96% 14.69% 20.99% 54.98% - -
  Horiz. % 184.59% 197.94% 215.05% 187.50% 154.98% 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 0.9200 0.8300 0.7500 0.6900  -  9.17%
  YoY % 7.00% 8.70% 10.84% 10.67% 8.70% - -
  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  -  CAGR
RPS 57.82 56.48 53.27 41.78 32.89 20.19  -  23.41%
  YoY % 2.37% 6.03% 27.50% 27.03% 62.90% - -
  Horiz. % 286.38% 279.74% 263.84% 206.93% 162.90% 100.00% -
EPS 2.21 2.39 2.57 2.24 1.85 1.20  -  12.98%
  YoY % -7.53% -7.00% 14.73% 21.08% 54.17% - -
  Horiz. % 184.17% 199.17% 214.17% 186.67% 154.17% 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 0.1551 0.1465 0.1334 0.1204 0.1088 0.1001  -  9.15%
  YoY % 5.87% 9.82% 10.80% 10.66% 8.69% - -
  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  -  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  -  -
P/RPS 0.31 0.32 0.26 0.37 0.36 0.48  -  -8.37%
  YoY % -3.12% 23.08% -29.73% 2.78% -25.00% - -
  Horiz. % 64.58% 66.67% 54.17% 77.08% 75.00% 100.00% -
P/EPS 8.08 7.60 5.47 6.86 6.34 8.13  -  -0.12%
  YoY % 6.32% 38.94% -20.26% 8.20% -22.02% - -
  Horiz. % 99.38% 93.48% 67.28% 84.38% 77.98% 100.00% -
EY 12.37 13.15 18.27 14.58 15.77 12.30  -  0.11%
  YoY % -5.93% -28.02% 25.31% -7.55% 28.21% - -
  Horiz. % 100.57% 106.91% 148.54% 118.54% 128.21% 100.00% -
DY 6.91 7.26 8.25 7.55 8.64 0.00  -  -
  YoY % -4.82% -12.00% 9.27% -12.62% 0.00% - -
  Horiz. % 79.98% 84.03% 95.49% 87.38% 100.00% - -
P/NAPS 1.15 1.24 1.05 1.28 1.08 0.97  -  3.46%
  YoY % -7.26% 18.10% -17.97% 18.52% 11.34% - -
  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  -  CAGR
Date 31/10/13 31/10/12 28/10/11 28/10/10 30/10/09 -  -  -
Price 1.3500 1.2700 1.0200 1.0800 1.1600 0.0000  -  -
P/RPS 0.34 0.33 0.28 0.38 0.51 0.00  -  -
  YoY % 3.03% 17.86% -26.32% -25.49% 0.00% - -
  Horiz. % 66.67% 64.71% 54.90% 74.51% 100.00% - -
P/EPS 8.87 7.79 5.75 6.99 9.08 0.00  -  -
  YoY % 13.86% 35.48% -17.74% -23.02% 0.00% - -
  Horiz. % 97.69% 85.79% 63.33% 76.98% 100.00% - -
EY 11.27 12.84 17.38 14.31 11.01 0.00  -  -
  YoY % -12.23% -26.12% 21.45% 29.97% 0.00% - -
  Horiz. % 102.36% 116.62% 157.86% 129.97% 100.00% - -
DY 6.30 7.09 7.84 7.41 6.03 0.00  -  -
  YoY % -11.14% -9.57% 5.80% 22.89% 0.00% - -
  Horiz. % 104.48% 117.58% 130.02% 122.89% 100.00% - -
P/NAPS 1.26 1.27 1.11 1.30 1.55 0.00  -  -
  YoY % -0.79% 14.41% -14.62% -16.13% 0.00% - -
  Horiz. % 81.29% 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.
 


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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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