Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -5.34%    YoY -     2.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 563,436 496,877 500,057 526,048 516,268 498,933 490,652 9.65%
  QoQ % 13.40% -0.64% -4.94% 1.89% 3.47% 1.69% -
  Horiz. % 114.83% 101.27% 101.92% 107.21% 105.22% 101.69% 100.00%
PBT 24,212 29,367 28,564 32,188 34,032 30,217 31,202 -15.54%
  QoQ % -17.55% 2.81% -11.26% -5.42% 12.63% -3.16% -
  Horiz. % 77.60% 94.12% 91.54% 103.16% 109.07% 96.84% 100.00%
Tax -6,116 -7,416 -7,225 -8,156 -8,612 -7,526 -8,052 -16.74%
  QoQ % 17.53% -2.64% 11.41% 5.29% -14.43% 6.53% -
  Horiz. % 75.96% 92.10% 89.73% 101.29% 106.95% 93.47% 100.00%
NP 18,096 21,951 21,338 24,032 25,420 22,691 23,150 -15.13%
  QoQ % -17.56% 2.87% -11.21% -5.46% 12.03% -1.99% -
  Horiz. % 78.17% 94.82% 92.17% 103.81% 109.80% 98.01% 100.00%
NP to SH 18,040 22,041 21,409 24,054 25,412 22,708 23,150 -15.31%
  QoQ % -18.15% 2.95% -10.99% -5.34% 11.91% -1.91% -
  Horiz. % 77.92% 95.21% 92.48% 103.90% 109.77% 98.09% 100.00%
Tax Rate 25.26 % 25.25 % 25.30 % 25.34 % 25.31 % 24.91 % 25.81 % -1.42%
  QoQ % 0.04% -0.20% -0.16% 0.12% 1.61% -3.49% -
  Horiz. % 97.87% 97.83% 98.02% 98.18% 98.06% 96.51% 100.00%
Total Cost 545,340 474,926 478,718 502,016 490,848 476,242 467,501 10.80%
  QoQ % 14.83% -0.79% -4.64% 2.28% 3.07% 1.87% -
  Horiz. % 116.65% 101.59% 102.40% 107.38% 104.99% 101.87% 100.00%
Net Worth 140,368 137,022 130,438 130,162 132,516 125,803 119,565 11.28%
  QoQ % 2.44% 5.05% 0.21% -1.78% 5.34% 5.22% -
  Horiz. % 117.40% 114.60% 109.09% 108.86% 110.83% 105.22% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 11,092 - 7,809 - 11,672 5,198 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 124.54% -
  Horiz. % 0.00% 213.37% 0.00% 150.23% 0.00% 224.54% 100.00%
Div Payout % - % 50.33 % - % 32.47 % - % 51.40 % 22.46 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 128.85% -
  Horiz. % 0.00% 224.09% 0.00% 144.57% 0.00% 228.85% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,368 137,022 130,438 130,162 132,516 125,803 119,565 11.28%
  QoQ % 2.44% 5.05% 0.21% -1.78% 5.34% 5.22% -
  Horiz. % 117.40% 114.60% 109.09% 108.86% 110.83% 105.22% 100.00%
NOSH 129,971 130,497 130,438 130,162 129,918 129,694 129,962 0.00%
  QoQ % -0.40% 0.04% 0.21% 0.19% 0.17% -0.21% -
  Horiz. % 100.01% 100.41% 100.37% 100.15% 99.97% 99.79% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.21 % 4.42 % 4.27 % 4.57 % 4.92 % 4.55 % 4.72 % -22.65%
  QoQ % -27.38% 3.51% -6.56% -7.11% 8.13% -3.60% -
  Horiz. % 68.01% 93.64% 90.47% 96.82% 104.24% 96.40% 100.00%
ROE 12.85 % 16.09 % 16.41 % 18.48 % 19.18 % 18.05 % 19.36 % -23.89%
  QoQ % -20.14% -1.95% -11.20% -3.65% 6.26% -6.77% -
  Horiz. % 66.37% 83.11% 84.76% 95.45% 99.07% 93.23% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 433.51 380.76 383.37 404.15 397.38 384.70 377.53 9.65%
  QoQ % 13.85% -0.68% -5.14% 1.70% 3.30% 1.90% -
  Horiz. % 114.83% 100.86% 101.55% 107.05% 105.26% 101.90% 100.00%
EPS 13.88 16.89 16.41 18.48 19.56 17.45 17.81 -15.30%
  QoQ % -17.82% 2.93% -11.20% -5.52% 12.09% -2.02% -
  Horiz. % 77.93% 94.83% 92.14% 103.76% 109.83% 97.98% 100.00%
DPS 0.00 8.50 0.00 6.00 0.00 9.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 125.00% -
  Horiz. % 0.00% 212.50% 0.00% 150.00% 0.00% 225.00% 100.00%
NAPS 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 11.27%
  QoQ % 2.86% 5.00% 0.00% -1.96% 5.15% 5.43% -
  Horiz. % 117.39% 114.13% 108.70% 108.70% 110.87% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.29 56.69 57.06 60.02 58.91 56.93 55.98 9.66%
  QoQ % 13.41% -0.65% -4.93% 1.88% 3.48% 1.70% -
  Horiz. % 114.84% 101.27% 101.93% 107.22% 105.23% 101.70% 100.00%
EPS 2.06 2.51 2.44 2.74 2.90 2.59 2.64 -15.23%
  QoQ % -17.93% 2.87% -10.95% -5.52% 11.97% -1.89% -
  Horiz. % 78.03% 95.08% 92.42% 103.79% 109.85% 98.11% 100.00%
DPS 0.00 1.27 0.00 0.89 0.00 1.33 0.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 125.42% -
  Horiz. % 0.00% 215.25% 0.00% 150.85% 0.00% 225.42% 100.00%
NAPS 0.1602 0.1563 0.1488 0.1485 0.1512 0.1435 0.1364 11.31%
  QoQ % 2.50% 5.04% 0.20% -1.79% 5.37% 5.21% -
  Horiz. % 117.45% 114.59% 109.09% 108.87% 110.85% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 -
P/RPS 0.30 0.33 0.32 0.29 0.28 0.26 0.26 10.00%
  QoQ % -9.09% 3.13% 10.34% 3.57% 7.69% 0.00% -
  Horiz. % 115.38% 126.92% 123.08% 111.54% 107.69% 100.00% 100.00%
P/EPS 9.22 7.40 7.55 6.39 5.67 5.77 5.45 41.93%
  QoQ % 24.59% -1.99% 18.15% 12.70% -1.73% 5.87% -
  Horiz. % 169.17% 135.78% 138.53% 117.25% 104.04% 105.87% 100.00%
EY 10.84 13.51 13.24 15.66 17.62 17.34 18.36 -29.60%
  QoQ % -19.76% 2.04% -15.45% -11.12% 1.61% -5.56% -
  Horiz. % 59.04% 73.58% 72.11% 85.29% 95.97% 94.44% 100.00%
DY 0.00 6.80 0.00 5.08 0.00 8.91 4.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 116.26% -
  Horiz. % 0.00% 165.05% 0.00% 123.30% 0.00% 216.26% 100.00%
P/NAPS 1.19 1.19 1.24 1.18 1.09 1.04 1.05 8.69%
  QoQ % 0.00% -4.03% 5.08% 8.26% 4.81% -0.95% -
  Horiz. % 113.33% 113.33% 118.10% 112.38% 103.81% 99.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 -
Price 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 -
P/RPS 0.29 0.32 0.33 0.33 0.29 0.29 0.27 4.87%
  QoQ % -9.38% -3.03% 0.00% 13.79% 0.00% 7.41% -
  Horiz. % 107.41% 118.52% 122.22% 122.22% 107.41% 107.41% 100.00%
P/EPS 9.15 7.22 7.74 7.14 5.83 6.34 5.73 36.58%
  QoQ % 26.73% -6.72% 8.40% 22.47% -8.04% 10.65% -
  Horiz. % 159.69% 126.00% 135.08% 124.61% 101.75% 110.65% 100.00%
EY 10.93 13.84 12.92 14.00 17.16 15.77 17.46 -26.80%
  QoQ % -21.03% 7.12% -7.71% -18.41% 8.81% -9.68% -
  Horiz. % 62.60% 79.27% 74.00% 80.18% 98.28% 90.32% 100.00%
DY 0.00 6.97 0.00 4.55 0.00 8.11 3.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 106.89% -
  Horiz. % 0.00% 177.81% 0.00% 116.07% 0.00% 206.89% 100.00%
P/NAPS 1.18 1.16 1.27 1.32 1.12 1.14 1.11 4.16%
  QoQ % 1.72% -8.66% -3.79% 17.86% -1.75% 2.70% -
  Horiz. % 106.31% 104.50% 114.41% 118.92% 100.90% 102.70% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers