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

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

18-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 25.5%

YoY--%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
TTM Result
Revenue	498,933	399,824	305,308	253,882	25.25%
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	24.31%
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	19.05%
YoY %	10.81%	7.03%	42.30%	-	-
Horiz. %	168.76%	152.30%	142.30%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	22,708	20,478	19,133	13,446	19.08%
YoY %	10.89%	7.03%	42.30%	-	-
Horiz. %	168.88%	152.30%	142.30%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	24.91%	26.50%	25.74%	22.56%	-
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	25.58%
YoY %	25.54%	32.56%	19.02%	-	-
Horiz. %	198.07%	157.77%	119.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	126,515	113,200	103,327	92,515	10.99%
YoY %	11.76%	9.56%	11.69%	-	-
Horiz. %	136.75%	122.36%	111.69%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	11,723	10,410	9,141	6,515	21.63%
YoY %	12.61%	13.88%	40.31%	-	-
Horiz. %	179.94%	159.79%	140.31%	100.00%	-
Div Payout %	51.63%	50.84%	47.78%	48.45%	-
YoY %	1.55%	6.40%	-1.38%	-	-
Horiz. %	106.56%	104.93%	98.62%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	126,515	113,200	103,327	92,515	10.99%
YoY %	11.76%	9.56%	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%	99.85%	100.38%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	4.55%	5.12%	6.27%	5.30%	-
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%	-
YoY %	-0.77%	-2.32%	27.46%	-	-
Horiz. %	123.54%	124.50%	127.46%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	382.53	307.29	233.43	194.84	25.21%
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	0.97	0.87	0.79	0.71	10.96%
YoY %	11.49%	10.13%	11.27%	-	-
Horiz. %	136.62%	122.54%	111.27%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 130,303
RPS	46.64	37.37	28.54	23.73	25.26%
YoY %	24.81%	30.94%	20.27%	-	-
Horiz. %	196.54%	157.48%	120.27%	100.00%	-
EPS	2.12	1.91	1.79	1.26	18.93%
YoY %	10.99%	6.70%	42.06%	-	-
Horiz. %	168.25%	151.59%	142.06%	100.00%	-
DPS	1.10	0.97	0.85	0.61	21.71%
YoY %	13.40%	14.12%	39.34%	-	-
Horiz. %	180.33%	159.02%	139.34%	100.00%	-
NAPS	0.1183	0.1058	0.0966	0.0865	10.99%
YoY %	11.81%	9.52%	11.68%	-	-
Horiz. %	136.76%	122.31%	111.68%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	1.01	1.05	1.05	0.65	-
P/RPS	0.26	0.34	0.45	0.33	-7.63%
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	-2.71%
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	2.77%
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%	-

	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/02/12	18/02/11	19/02/10	-	-
Price	1.11	1.09	1.02	0.00	-
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos