Highlights

[LUXCHEM] YoY TTM Result on 2009-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     15.25%    YoY -     42.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Revenue 496,918 498,933 399,824 305,308 253,882  -   -  18.27%
  YoY % -0.40% 24.79% 30.96% 20.26% - - -
  Horiz. % 195.73% 196.52% 157.48% 120.26% 100.00% - -
PBT 29,242 30,217 27,860 25,764 17,363  -   -  13.91%
  YoY % -3.23% 8.46% 8.14% 48.38% - - -
  Horiz. % 168.42% 174.03% 160.46% 148.38% 100.00% - -
Tax -7,285 -7,526 -7,382 -6,631 -3,917  -   -  16.77%
  YoY % 3.20% -1.95% -11.33% -69.29% - - -
  Horiz. % 185.98% 192.14% 188.46% 169.29% 100.00% - -
NP 21,957 22,691 20,478 19,133 13,446  -   -  13.03%
  YoY % -3.23% 10.81% 7.03% 42.30% - - -
  Horiz. % 163.30% 168.76% 152.30% 142.30% 100.00% - -
NP to SH 22,037 22,708 20,478 19,133 13,446  -   -  13.14%
  YoY % -2.95% 10.89% 7.03% 42.30% - - -
  Horiz. % 163.89% 168.88% 152.30% 142.30% 100.00% - -
Tax Rate 24.91 % 24.91 % 26.50 % 25.74 % 22.56 %  -  %  -  % 2.51%
  YoY % 0.00% -6.00% 2.95% 14.10% - - -
  Horiz. % 110.42% 110.42% 117.46% 114.10% 100.00% - -
Total Cost 474,961 476,242 379,346 286,175 240,436  -   -  18.54%
  YoY % -0.27% 25.54% 32.56% 19.02% - - -
  Horiz. % 197.54% 198.07% 157.77% 119.02% 100.00% - -
Net Worth 137,487 126,515 113,200 103,327 92,515  -   -  10.40%
  YoY % 8.67% 11.76% 9.55% 11.69% - - -
  Horiz. % 148.61% 136.75% 122.36% 111.69% 100.00% - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Div 11,114 11,723 10,410 9,141 6,515  -   -  14.28%
  YoY % -5.19% 12.62% 13.87% 40.32% - - -
  Horiz. % 170.60% 179.95% 159.78% 140.32% 100.00% - -
Div Payout % 50.44 % 51.63 % 50.84 % 47.78 % 48.45 %  -  %  -  % 1.01%
  YoY % -2.30% 1.55% 6.40% -1.38% - - -
  Horiz. % 104.11% 106.56% 104.93% 98.62% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Net Worth 137,487 126,515 113,200 103,327 92,515  -   -  10.40%
  YoY % 8.67% 11.76% 9.55% 11.69% - - -
  Horiz. % 148.61% 136.75% 122.36% 111.69% 100.00% - -
NOSH 130,940 130,428 130,114 130,794 130,303  -   -  0.12%
  YoY % 0.39% 0.24% -0.52% 0.38% - - -
  Horiz. % 100.49% 100.10% 99.86% 100.38% 100.00% - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
NP Margin 4.42 % 4.55 % 5.12 % 6.27 % 5.30 %  -  %  -  % -4.43%
  YoY % -2.86% -11.13% -18.34% 18.30% - - -
  Horiz. % 83.40% 85.85% 96.60% 118.30% 100.00% - -
ROE 16.03 % 17.95 % 18.09 % 18.52 % 14.53 %  -  %  -  % 2.48%
  YoY % -10.70% -0.77% -2.32% 27.46% - - -
  Horiz. % 110.32% 123.54% 124.50% 127.46% 100.00% - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
RPS 379.50 382.53 307.29 233.43 194.84  -   -  18.12%
  YoY % -0.79% 24.49% 31.64% 19.81% - - -
  Horiz. % 194.78% 196.33% 157.71% 119.81% 100.00% - -
EPS 16.83 17.41 15.74 14.63 10.32  -   -  13.00%
  YoY % -3.33% 10.61% 7.59% 41.76% - - -
  Horiz. % 163.08% 168.70% 152.52% 141.76% 100.00% - -
DPS 8.50 9.00 8.00 7.00 5.00  -   -  14.18%
  YoY % -5.56% 12.50% 14.29% 40.00% - - -
  Horiz. % 170.00% 180.00% 160.00% 140.00% 100.00% - -
NAPS 1.0500 0.9700 0.8700 0.7900 0.7100  -   -  10.27%
  YoY % 8.25% 11.49% 10.13% 11.27% - - -
  Horiz. % 147.89% 136.62% 122.54% 111.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
RPS 55.52 55.74 44.67 34.11 28.37  -   -  18.26%
  YoY % -0.39% 24.78% 30.96% 20.23% - - -
  Horiz. % 195.70% 196.48% 157.46% 120.23% 100.00% - -
EPS 2.46 2.54 2.29 2.14 1.50  -   -  13.16%
  YoY % -3.15% 10.92% 7.01% 42.67% - - -
  Horiz. % 164.00% 169.33% 152.67% 142.67% 100.00% - -
DPS 1.24 1.31 1.16 1.02 0.73  -   -  14.15%
  YoY % -5.34% 12.93% 13.73% 39.73% - - -
  Horiz. % 169.86% 179.45% 158.90% 139.73% 100.00% - -
NAPS 0.1536 0.1414 0.1265 0.1154 0.1034  -   -  10.39%
  YoY % 8.63% 11.78% 9.62% 11.61% - - -
  Horiz. % 148.55% 136.75% 122.34% 111.61% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08  -   -  -
Price 1.2500 1.0100 1.0500 1.0500 0.6500  -   -  -
P/RPS 0.33 0.26 0.34 0.45 0.33  -   -  -
  YoY % 26.92% -23.53% -24.44% 36.36% - - -
  Horiz. % 100.00% 78.79% 103.03% 136.36% 100.00% - -
P/EPS 7.43 5.80 6.67 7.18 6.30  -   -  4.21%
  YoY % 28.10% -13.04% -7.10% 13.97% - - -
  Horiz. % 117.94% 92.06% 105.87% 113.97% 100.00% - -
EY 13.46 17.24 14.99 13.93 15.88  -   -  -4.05%
  YoY % -21.93% 15.01% 7.61% -12.28% - - -
  Horiz. % 84.76% 108.56% 94.40% 87.72% 100.00% - -
DY 6.80 8.91 7.62 6.67 7.69  -   -  -3.03%
  YoY % -23.68% 16.93% 14.24% -13.26% - - -
  Horiz. % 88.43% 115.86% 99.09% 86.74% 100.00% - -
P/NAPS 1.19 1.04 1.21 1.33 0.92  -   -  6.64%
  YoY % 14.42% -14.05% -9.02% 44.57% - - -
  Horiz. % 129.35% 113.04% 131.52% 144.57% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Date 19/02/13 17/02/12 18/02/11 19/02/10 -  -   -  -
Price 1.2200 1.1100 1.0900 1.0200 0.0000  -   -  -
P/RPS 0.32 0.29 0.35 0.44 0.00  -   -  -
  YoY % 10.34% -17.14% -20.45% 0.00% - - -
  Horiz. % 72.73% 65.91% 79.55% 100.00% - - -
P/EPS 7.25 6.38 6.93 6.97 0.00  -   -  -
  YoY % 13.64% -7.94% -0.57% 0.00% - - -
  Horiz. % 104.02% 91.54% 99.43% 100.00% - - -
EY 13.79 15.68 14.44 14.34 0.00  -   -  -
  YoY % -12.05% 8.59% 0.70% 0.00% - - -
  Horiz. % 96.16% 109.34% 100.70% 100.00% - - -
DY 6.97 8.11 7.34 6.86 0.00  -   -  -
  YoY % -14.06% 10.49% 7.00% 0.00% - - -
  Horiz. % 101.60% 118.22% 107.00% 100.00% - - -
P/NAPS 1.16 1.14 1.25 1.29 0.00  -   -  -
  YoY % 1.75% -8.80% -3.10% 0.00% - - -
  Horiz. % 89.92% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers