Highlights

[LUXCHEM] YoY TTM Result on 2010-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     1.23%    YoY -     8.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Revenue 508,710 520,599 416,504 335,802 314,109 0  -  -
  YoY % -2.28% 24.99% 24.03% 6.91% 0.00% - -
  Horiz. % 161.95% 165.74% 132.60% 106.91% 100.00% - -
PBT 26,787 30,946 29,571 25,983 23,212 0  -  -
  YoY % -13.44% 4.65% 13.81% 11.94% 0.00% - -
  Horiz. % 115.40% 133.32% 127.40% 111.94% 100.00% - -
Tax -6,661 -7,715 -7,839 -6,614 -5,441 0  -  -
  YoY % 13.66% 1.58% -18.52% -21.56% 0.00% - -
  Horiz. % 122.42% 141.79% 144.07% 121.56% 100.00% - -
NP 20,126 23,231 21,732 19,369 17,771 0  -  -
  YoY % -13.37% 6.90% 12.20% 8.99% 0.00% - -
  Horiz. % 113.25% 130.72% 122.29% 108.99% 100.00% - -
NP to SH 20,194 23,246 21,732 19,369 17,771 0  -  -
  YoY % -13.13% 6.97% 12.20% 8.99% 0.00% - -
  Horiz. % 113.63% 130.81% 122.29% 108.99% 100.00% - -
Tax Rate 24.87 % 24.93 % 26.51 % 25.46 % 23.44 % - %  -  % -
  YoY % -0.24% -5.96% 4.12% 8.62% 0.00% - -
  Horiz. % 106.10% 106.36% 113.10% 108.62% 100.00% - -
Total Cost 488,584 497,368 394,772 316,433 296,338 0  -  -
  YoY % -1.77% 25.99% 24.76% 6.78% 0.00% - -
  Horiz. % 164.87% 167.84% 133.22% 106.78% 100.00% - -
Net Worth 140,368 132,516 119,682 107,852 97,409 -  -  -
  YoY % 5.93% 10.72% 10.97% 10.72% 0.00% - -
  Horiz. % 144.10% 136.04% 122.86% 110.72% 100.00% - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Div 11,114 11,723 10,410 9,141 6,515 0  -  -
  YoY % -5.19% 12.62% 13.87% 40.32% 0.00% - -
  Horiz. % 170.60% 179.95% 159.78% 140.32% 100.00% - -
Div Payout % 55.04 % 50.43 % 47.90 % 47.20 % 36.66 % - %  -  % -
  YoY % 9.14% 5.28% 1.48% 28.75% 0.00% - -
  Horiz. % 150.14% 137.56% 130.66% 128.75% 100.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Net Worth 140,368 132,516 119,682 107,852 97,409 -  -  -
  YoY % 5.93% 10.72% 10.97% 10.72% 0.00% - -
  Horiz. % 144.10% 136.04% 122.86% 110.72% 100.00% - -
NOSH 129,971 129,918 130,089 129,943 129,879 -  -  -
  YoY % 0.04% -0.13% 0.11% 0.05% 0.00% - -
  Horiz. % 100.07% 100.03% 100.16% 100.05% 100.00% - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
NP Margin 3.96 % 4.46 % 5.22 % 5.77 % 5.66 % - %  -  % -
  YoY % -11.21% -14.56% -9.53% 1.94% 0.00% - -
  Horiz. % 69.96% 78.80% 92.23% 101.94% 100.00% - -
ROE 14.39 % 17.54 % 18.16 % 17.96 % 18.24 % - %  -  % -
  YoY % -17.96% -3.41% 1.11% -1.54% 0.00% - -
  Horiz. % 78.89% 96.16% 99.56% 98.46% 100.00% - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
RPS 391.40 400.71 320.17 258.42 241.85 -  -  -
  YoY % -2.32% 25.16% 23.90% 6.85% 0.00% - -
  Horiz. % 161.84% 165.69% 132.38% 106.85% 100.00% - -
EPS 15.54 17.89 16.71 14.91 13.68 -  -  -
  YoY % -13.14% 7.06% 12.07% 8.99% 0.00% - -
  Horiz. % 113.60% 130.77% 122.15% 108.99% 100.00% - -
DPS 8.50 9.00 8.00 7.00 5.00 0.00  -  -
  YoY % -5.56% 12.50% 14.29% 40.00% 0.00% - -
  Horiz. % 170.00% 180.00% 160.00% 140.00% 100.00% - -
NAPS 1.0800 1.0200 0.9200 0.8300 0.7500 -  -  -
  YoY % 5.88% 10.87% 10.84% 10.67% 0.00% - -
  Horiz. % 144.00% 136.00% 122.67% 110.67% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
RPS 56.79 58.11 46.49 37.49 35.06 -  -  -
  YoY % -2.27% 24.99% 24.01% 6.93% 0.00% - -
  Horiz. % 161.98% 165.74% 132.60% 106.93% 100.00% - -
EPS 2.25 2.59 2.43 2.16 1.98 -  -  -
  YoY % -13.13% 6.58% 12.50% 9.09% 0.00% - -
  Horiz. % 113.64% 130.81% 122.73% 109.09% 100.00% - -
DPS 1.24 1.31 1.16 1.02 0.73 0.00  -  -
  YoY % -5.34% 12.93% 13.73% 39.73% 0.00% - -
  Horiz. % 169.86% 179.45% 158.90% 139.73% 100.00% - -
NAPS 0.1567 0.1479 0.1336 0.1204 0.1087 -  -  -
  YoY % 5.95% 10.70% 10.96% 10.76% 0.00% - -
  Horiz. % 144.16% 136.06% 122.91% 110.76% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -  -  -
Price 1.2800 1.1100 1.0900 1.1700 0.6000 0.0000  -  -
P/RPS 0.33 0.28 0.34 0.45 0.25 0.00  -  -
  YoY % 17.86% -17.65% -24.44% 80.00% 0.00% - -
  Horiz. % 132.00% 112.00% 136.00% 180.00% 100.00% - -
P/EPS 8.24 6.20 6.52 7.85 4.39 0.00  -  -
  YoY % 32.90% -4.91% -16.94% 78.82% 0.00% - -
  Horiz. % 187.70% 141.23% 148.52% 178.82% 100.00% - -
EY 12.14 16.12 15.33 12.74 22.80 0.00  -  -
  YoY % -24.69% 5.15% 20.33% -44.12% 0.00% - -
  Horiz. % 53.25% 70.70% 67.24% 55.88% 100.00% - -
DY 6.64 8.11 7.34 5.98 8.33 0.00  -  -
  YoY % -18.13% 10.49% 22.74% -28.21% 0.00% - -
  Horiz. % 79.71% 97.36% 88.12% 71.79% 100.00% - -
P/NAPS 1.19 1.09 1.18 1.41 0.80 0.00  -  -
  YoY % 9.17% -7.63% -16.31% 76.25% 0.00% - -
  Horiz. % 148.75% 136.25% 147.50% 176.25% 100.00% - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
Date 02/05/13 30/04/12 28/04/11 03/05/10 30/04/09 -  -  -
Price 1.2700 1.1400 1.1100 1.1700 0.6200 0.0000  -  -
P/RPS 0.32 0.28 0.35 0.45 0.26 0.00  -  -
  YoY % 14.29% -20.00% -22.22% 73.08% 0.00% - -
  Horiz. % 123.08% 107.69% 134.62% 173.08% 100.00% - -
P/EPS 8.17 6.37 6.64 7.85 4.53 0.00  -  -
  YoY % 28.26% -4.07% -15.41% 73.29% 0.00% - -
  Horiz. % 180.35% 140.62% 146.58% 173.29% 100.00% - -
EY 12.23 15.70 15.05 12.74 22.07 0.00  -  -
  YoY % -22.10% 4.32% 18.13% -42.27% 0.00% - -
  Horiz. % 55.41% 71.14% 68.19% 57.73% 100.00% - -
DY 6.69 7.89 7.21 5.98 8.06 0.00  -  -
  YoY % -15.21% 9.43% 20.57% -25.81% 0.00% - -
  Horiz. % 83.00% 97.89% 89.45% 74.19% 100.00% - -
P/NAPS 1.18 1.12 1.21 1.41 0.83 0.00  -  -
  YoY % 5.36% -7.44% -14.18% 69.88% 0.00% - -
  Horiz. % 142.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

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