Highlights

[LUXCHEM] YoY TTM Result on 2009-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     32.17%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
Revenue 520,599 416,504 335,802 314,109 0  -   -  -
  YoY % 24.99% 24.03% 6.91% 0.00% - - -
  Horiz. % 165.74% 132.60% 106.91% 100.00% - - -
PBT 30,946 29,571 25,983 23,212 0  -   -  -
  YoY % 4.65% 13.81% 11.94% 0.00% - - -
  Horiz. % 133.32% 127.40% 111.94% 100.00% - - -
Tax -7,715 -7,839 -6,614 -5,441 0  -   -  -
  YoY % 1.58% -18.52% -21.56% 0.00% - - -
  Horiz. % 141.79% 144.07% 121.56% 100.00% - - -
NP 23,231 21,732 19,369 17,771 0  -   -  -
  YoY % 6.90% 12.20% 8.99% 0.00% - - -
  Horiz. % 130.72% 122.29% 108.99% 100.00% - - -
NP to SH 23,246 21,732 19,369 17,771 0  -   -  -
  YoY % 6.97% 12.20% 8.99% 0.00% - - -
  Horiz. % 130.81% 122.29% 108.99% 100.00% - - -
Tax Rate 24.93 % 26.51 % 25.46 % 23.44 % - %  -  %  -  % -
  YoY % -5.96% 4.12% 8.62% 0.00% - - -
  Horiz. % 106.36% 113.10% 108.62% 100.00% - - -
Total Cost 497,368 394,772 316,433 296,338 0  -   -  -
  YoY % 25.99% 24.76% 6.78% 0.00% - - -
  Horiz. % 167.84% 133.22% 106.78% 100.00% - - -
Net Worth 132,516 119,682 107,852 97,409 -  -   -  -
  YoY % 10.72% 10.97% 10.72% 0.00% - - -
  Horiz. % 136.04% 122.86% 110.72% 100.00% - - -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
Div 11,723 10,410 9,141 6,515 0  -   -  -
  YoY % 12.62% 13.87% 40.32% 0.00% - - -
  Horiz. % 179.95% 159.78% 140.32% 100.00% - - -
Div Payout % 50.43 % 47.90 % 47.20 % 36.66 % - %  -  %  -  % -
  YoY % 5.28% 1.48% 28.75% 0.00% - - -
  Horiz. % 137.56% 130.66% 128.75% 100.00% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
Net Worth 132,516 119,682 107,852 97,409 -  -   -  -
  YoY % 10.72% 10.97% 10.72% 0.00% - - -
  Horiz. % 136.04% 122.86% 110.72% 100.00% - - -
NOSH 129,918 130,089 129,943 129,879 -  -   -  -
  YoY % -0.13% 0.11% 0.05% 0.00% - - -
  Horiz. % 100.03% 100.16% 100.05% 100.00% - - -
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
NP Margin 4.46 % 5.22 % 5.77 % 5.66 % - %  -  %  -  % -
  YoY % -14.56% -9.53% 1.94% 0.00% - - -
  Horiz. % 78.80% 92.23% 101.94% 100.00% - - -
ROE 17.54 % 18.16 % 17.96 % 18.24 % - %  -  %  -  % -
  YoY % -3.41% 1.11% -1.54% 0.00% - - -
  Horiz. % 96.16% 99.56% 98.46% 100.00% - - -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
RPS 400.71 320.17 258.42 241.85 -  -   -  -
  YoY % 25.16% 23.90% 6.85% 0.00% - - -
  Horiz. % 165.69% 132.38% 106.85% 100.00% - - -
EPS 17.89 16.71 14.91 13.68 -  -   -  -
  YoY % 7.06% 12.07% 8.99% 0.00% - - -
  Horiz. % 130.77% 122.15% 108.99% 100.00% - - -
DPS 9.00 8.00 7.00 5.00 0.00  -   -  -
  YoY % 12.50% 14.29% 40.00% 0.00% - - -
  Horiz. % 180.00% 160.00% 140.00% 100.00% - - -
NAPS 1.0200 0.9200 0.8300 0.7500 -  -   -  -
  YoY % 10.87% 10.84% 10.67% 0.00% - - -
  Horiz. % 136.00% 122.67% 110.67% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
RPS 59.40 47.52 38.32 35.84 -  -   -  -
  YoY % 25.00% 24.01% 6.92% 0.00% - - -
  Horiz. % 165.74% 132.59% 106.92% 100.00% - - -
EPS 2.65 2.48 2.21 2.03 -  -   -  -
  YoY % 6.85% 12.22% 8.87% 0.00% - - -
  Horiz. % 130.54% 122.17% 108.87% 100.00% - - -
DPS 1.34 1.19 1.04 0.74 0.00  -   -  -
  YoY % 12.61% 14.42% 40.54% 0.00% - - -
  Horiz. % 181.08% 160.81% 140.54% 100.00% - - -
NAPS 0.1512 0.1366 0.1231 0.1111 -  -   -  -
  YoY % 10.69% 10.97% 10.80% 0.00% - - -
  Horiz. % 136.09% 122.95% 110.80% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 -  -   -  -
Price 1.1100 1.0900 1.1700 0.6000 0.0000  -   -  -
P/RPS 0.28 0.34 0.45 0.25 0.00  -   -  -
  YoY % -17.65% -24.44% 80.00% 0.00% - - -
  Horiz. % 112.00% 136.00% 180.00% 100.00% - - -
P/EPS 6.20 6.52 7.85 4.39 0.00  -   -  -
  YoY % -4.91% -16.94% 78.82% 0.00% - - -
  Horiz. % 141.23% 148.52% 178.82% 100.00% - - -
EY 16.12 15.33 12.74 22.80 0.00  -   -  -
  YoY % 5.15% 20.33% -44.12% 0.00% - - -
  Horiz. % 70.70% 67.24% 55.88% 100.00% - - -
DY 8.11 7.34 5.98 8.33 0.00  -   -  -
  YoY % 10.49% 22.74% -28.21% 0.00% - - -
  Horiz. % 97.36% 88.12% 71.79% 100.00% - - -
P/NAPS 1.09 1.18 1.41 0.80 0.00  -   -  -
  YoY % -7.63% -16.31% 76.25% 0.00% - - -
  Horiz. % 136.25% 147.50% 176.25% 100.00% - - -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -   -  CAGR
Date 30/04/12 28/04/11 03/05/10 30/04/09 -  -   -  -
Price 1.1400 1.1100 1.1700 0.6200 0.0000  -   -  -
P/RPS 0.28 0.35 0.45 0.26 0.00  -   -  -
  YoY % -20.00% -22.22% 73.08% 0.00% - - -
  Horiz. % 107.69% 134.62% 173.08% 100.00% - - -
P/EPS 6.37 6.64 7.85 4.53 0.00  -   -  -
  YoY % -4.07% -15.41% 73.29% 0.00% - - -
  Horiz. % 140.62% 146.58% 173.29% 100.00% - - -
EY 15.70 15.05 12.74 22.07 0.00  -   -  -
  YoY % 4.32% 18.13% -42.27% 0.00% - - -
  Horiz. % 71.14% 68.19% 57.73% 100.00% - - -
DY 7.89 7.21 5.98 8.06 0.00  -   -  -
  YoY % 9.43% 20.57% -25.81% 0.00% - - -
  Horiz. % 97.89% 89.45% 74.19% 100.00% - - -
P/NAPS 1.12 1.21 1.41 0.83 0.00  -   -  -
  YoY % -7.44% -14.18% 69.88% 0.00% - - -
  Horiz. % 134.94% 145.78% 169.88% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers