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 - 895,027
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08  -  CAGR
RPS 56.84 58.17 46.54 37.52 35.09 -  -  -
  YoY % -2.29% 24.99% 24.04% 6.93% 0.00% - -
  Horiz. % 161.98% 165.77% 132.63% 106.93% 100.00% - -
EPS 2.26 2.60 2.43 2.16 1.99 -  -  -
  YoY % -13.08% 7.00% 12.50% 8.54% 0.00% - -
  Horiz. % 113.57% 130.65% 122.11% 108.54% 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 0.1568 0.1481 0.1337 0.1205 0.1088 -  -  -
  YoY % 5.87% 10.77% 10.95% 10.75% 0.00% - -
  Horiz. % 144.12% 136.12% 122.89% 110.75% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers