Highlights

[LUXCHEM] YoY TTM Result on 2008-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     25.50%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Revenue 498,933 399,824 305,308 253,882  -   -   -  25.26%
  YoY % 24.79% 30.96% 20.26% - - - -
  Horiz. % 196.52% 157.48% 120.26% 100.00% - - -
PBT 30,217 27,860 25,764 17,363  -   -   -  20.28%
  YoY % 8.46% 8.14% 48.38% - - - -
  Horiz. % 174.03% 160.46% 148.38% 100.00% - - -
Tax -7,526 -7,382 -6,631 -3,917  -   -   -  24.32%
  YoY % -1.95% -11.33% -69.29% - - - -
  Horiz. % 192.14% 188.46% 169.29% 100.00% - - -
NP 22,691 20,478 19,133 13,446  -   -   -  19.06%
  YoY % 10.81% 7.03% 42.30% - - - -
  Horiz. % 168.76% 152.30% 142.30% 100.00% - - -
NP to SH 22,708 20,478 19,133 13,446  -   -   -  19.09%
  YoY % 10.89% 7.03% 42.30% - - - -
  Horiz. % 168.88% 152.30% 142.30% 100.00% - - -
Tax Rate 24.91 % 26.50 % 25.74 % 22.56 %  -  %  -  %  -  % 3.36%
  YoY % -6.00% 2.95% 14.10% - - - -
  Horiz. % 110.42% 117.46% 114.10% 100.00% - - -
Total Cost 476,242 379,346 286,175 240,436  -   -   -  25.59%
  YoY % 25.54% 32.56% 19.02% - - - -
  Horiz. % 198.07% 157.77% 119.02% 100.00% - - -
Net Worth 126,515 113,200 103,327 92,515  -   -   -  11.00%
  YoY % 11.76% 9.55% 11.69% - - - -
  Horiz. % 136.75% 122.36% 111.69% 100.00% - - -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Div 11,723 10,410 9,141 6,515  -   -   -  21.63%
  YoY % 12.62% 13.87% 40.32% - - - -
  Horiz. % 179.95% 159.78% 140.32% 100.00% - - -
Div Payout % 51.63 % 50.84 % 47.78 % 48.45 %  -  %  -  %  -  % 2.14%
  YoY % 1.55% 6.40% -1.38% - - - -
  Horiz. % 106.56% 104.93% 98.62% 100.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Net Worth 126,515 113,200 103,327 92,515  -   -   -  11.00%
  YoY % 11.76% 9.55% 11.69% - - - -
  Horiz. % 136.75% 122.36% 111.69% 100.00% - - -
NOSH 130,428 130,114 130,794 130,303  -   -   -  0.03%
  YoY % 0.24% -0.52% 0.38% - - - -
  Horiz. % 100.10% 99.86% 100.38% 100.00% - - -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
NP Margin 4.55 % 5.12 % 6.27 % 5.30 %  -  %  -  %  -  % -4.96%
  YoY % -11.13% -18.34% 18.30% - - - -
  Horiz. % 85.85% 96.60% 118.30% 100.00% - - -
ROE 17.95 % 18.09 % 18.52 % 14.53 %  -  %  -  %  -  % 7.30%
  YoY % -0.77% -2.32% 27.46% - - - -
  Horiz. % 123.54% 124.50% 127.46% 100.00% - - -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
RPS 382.53 307.29 233.43 194.84  -   -   -  25.22%
  YoY % 24.49% 31.64% 19.81% - - - -
  Horiz. % 196.33% 157.71% 119.81% 100.00% - - -
EPS 17.41 15.74 14.63 10.32  -   -   -  19.04%
  YoY % 10.61% 7.59% 41.76% - - - -
  Horiz. % 168.70% 152.52% 141.76% 100.00% - - -
DPS 9.00 8.00 7.00 5.00  -   -   -  21.64%
  YoY % 12.50% 14.29% 40.00% - - - -
  Horiz. % 180.00% 160.00% 140.00% 100.00% - - -
NAPS 0.9700 0.8700 0.7900 0.7100  -   -   -  10.96%
  YoY % 11.49% 10.13% 11.27% - - - -
  Horiz. % 136.62% 122.54% 111.27% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
RPS 55.70 44.63 34.08 28.34  -   -   -  25.26%
  YoY % 24.80% 30.96% 20.25% - - - -
  Horiz. % 196.54% 157.48% 120.25% 100.00% - - -
EPS 2.53 2.29 2.14 1.50  -   -   -  19.04%
  YoY % 10.48% 7.01% 42.67% - - - -
  Horiz. % 168.67% 152.67% 142.67% 100.00% - - -
DPS 1.31 1.16 1.02 0.73  -   -   -  21.52%
  YoY % 12.93% 13.73% 39.73% - - - -
  Horiz. % 179.45% 158.90% 139.73% 100.00% - - -
NAPS 0.1412 0.1264 0.1153 0.1033  -   -   -  10.98%
  YoY % 11.71% 9.63% 11.62% - - - -
  Horiz. % 136.69% 122.36% 111.62% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08  -   -   -  -
Price 1.0100 1.0500 1.0500 0.6500  -   -   -  -
P/RPS 0.26 0.34 0.45 0.33  -   -   -  -7.64%
  YoY % -23.53% -24.44% 36.36% - - - -
  Horiz. % 78.79% 103.03% 136.36% 100.00% - - -
P/EPS 5.80 6.67 7.18 6.30  -   -   -  -2.72%
  YoY % -13.04% -7.10% 13.97% - - - -
  Horiz. % 92.06% 105.87% 113.97% 100.00% - - -
EY 17.24 14.99 13.93 15.88  -   -   -  2.78%
  YoY % 15.01% 7.61% -12.28% - - - -
  Horiz. % 108.56% 94.40% 87.72% 100.00% - - -
DY 8.91 7.62 6.67 7.69  -   -   -  5.03%
  YoY % 16.93% 14.24% -13.26% - - - -
  Horiz. % 115.86% 99.09% 86.74% 100.00% - - -
P/NAPS 1.04 1.21 1.33 0.92  -   -   -  4.17%
  YoY % -14.05% -9.02% 44.57% - - - -
  Horiz. % 113.04% 131.52% 144.57% 100.00% - - -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Date 17/02/12 18/02/11 19/02/10 -  -   -   -  -
Price 1.1100 1.0900 1.0200 0.0000  -   -   -  -
P/RPS 0.29 0.35 0.44 0.00  -   -   -  -
  YoY % -17.14% -20.45% 0.00% - - - -
  Horiz. % 65.91% 79.55% 100.00% - - - -
P/EPS 6.38 6.93 6.97 0.00  -   -   -  -
  YoY % -7.94% -0.57% 0.00% - - - -
  Horiz. % 91.54% 99.43% 100.00% - - - -
EY 15.68 14.44 14.34 0.00  -   -   -  -
  YoY % 8.59% 0.70% 0.00% - - - -
  Horiz. % 109.34% 100.70% 100.00% - - - -
DY 8.11 7.34 6.86 0.00  -   -   -  -
  YoY % 10.49% 7.00% 0.00% - - - -
  Horiz. % 118.22% 107.00% 100.00% - - - -
P/NAPS 1.14 1.25 1.29 0.00  -   -   -  -
  YoY % -8.80% -3.10% 0.00% - - - -
  Horiz. % 88.37% 96.90% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers