Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5.20%    YoY -     -21.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 573,856 524,937 528,100 547,584 563,436 496,877 500,057 9.62%
  QoQ % 9.32% -0.60% -3.56% -2.81% 13.40% -0.64% -
  Horiz. % 114.76% 104.98% 105.61% 109.50% 112.67% 99.36% 100.00%
PBT 26,660 26,170 24,405 25,214 24,212 29,367 28,564 -4.50%
  QoQ % 1.87% 7.23% -3.21% 4.14% -17.55% 2.81% -
  Horiz. % 93.33% 91.62% 85.44% 88.27% 84.76% 102.81% 100.00%
Tax -6,504 -6,776 -6,294 -6,258 -6,116 -7,416 -7,225 -6.78%
  QoQ % 4.01% -7.65% -0.59% -2.32% 17.53% -2.64% -
  Horiz. % 90.02% 93.78% 87.12% 86.61% 84.65% 102.64% 100.00%
NP 20,156 19,394 18,110 18,956 18,096 21,951 21,338 -3.73%
  QoQ % 3.93% 7.09% -4.46% 4.75% -17.56% 2.87% -
  Horiz. % 94.46% 90.89% 84.87% 88.83% 84.80% 102.87% 100.00%
NP to SH 19,832 19,648 18,364 18,978 18,040 22,041 21,409 -4.98%
  QoQ % 0.94% 6.99% -3.24% 5.20% -18.15% 2.95% -
  Horiz. % 92.63% 91.77% 85.78% 88.64% 84.26% 102.95% 100.00%
Tax Rate 24.40 % 25.89 % 25.79 % 24.82 % 25.26 % 25.25 % 25.30 % -2.39%
  QoQ % -5.76% 0.39% 3.91% -1.74% 0.04% -0.20% -
  Horiz. % 96.44% 102.33% 101.94% 98.10% 99.84% 99.80% 100.00%
Total Cost 553,700 505,543 509,989 528,628 545,340 474,926 478,718 10.20%
  QoQ % 9.53% -0.87% -3.53% -3.06% 14.83% -0.79% -
  Horiz. % 115.66% 105.60% 106.53% 110.43% 113.92% 99.21% 100.00%
Net Worth 149,650 144,321 139,160 139,085 140,368 137,022 130,438 9.60%
  QoQ % 3.69% 3.71% 0.05% -0.91% 2.44% 5.05% -
  Horiz. % 114.73% 110.64% 106.69% 106.63% 107.61% 105.05% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 10,401 5,202 7,799 - 11,092 - -
  QoQ % 0.00% 99.94% -33.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.77% 46.90% 70.31% 0.00% 100.00% -
Div Payout % - % 52.94 % 28.33 % 41.10 % - % 50.33 % - % -
  QoQ % 0.00% 86.87% -31.07% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.19% 56.29% 81.66% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,650 144,321 139,160 139,085 140,368 137,022 130,438 9.60%
  QoQ % 3.69% 3.71% 0.05% -0.91% 2.44% 5.05% -
  Horiz. % 114.73% 110.64% 106.69% 106.63% 107.61% 105.05% 100.00%
NOSH 130,131 130,019 130,056 129,986 129,971 130,497 130,438 -0.16%
  QoQ % 0.09% -0.03% 0.05% 0.01% -0.40% 0.04% -
  Horiz. % 99.76% 99.68% 99.71% 99.65% 99.64% 100.04% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.51 % 3.69 % 3.43 % 3.46 % 3.21 % 4.42 % 4.27 % -12.26%
  QoQ % -4.88% 7.58% -0.87% 7.79% -27.38% 3.51% -
  Horiz. % 82.20% 86.42% 80.33% 81.03% 75.18% 103.51% 100.00%
ROE 13.25 % 13.61 % 13.20 % 13.64 % 12.85 % 16.09 % 16.41 % -13.30%
  QoQ % -2.65% 3.11% -3.23% 6.15% -20.14% -1.95% -
  Horiz. % 80.74% 82.94% 80.44% 83.12% 78.31% 98.05% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 440.98 403.74 406.05 421.26 433.51 380.76 383.37 9.79%
  QoQ % 9.22% -0.57% -3.61% -2.83% 13.85% -0.68% -
  Horiz. % 115.03% 105.31% 105.92% 109.88% 113.08% 99.32% 100.00%
EPS 15.24 7.56 14.12 14.60 13.88 16.89 16.41 -4.82%
  QoQ % 101.59% -46.46% -3.29% 5.19% -17.82% 2.93% -
  Horiz. % 92.87% 46.07% 86.05% 88.97% 84.58% 102.93% 100.00%
DPS 0.00 8.00 4.00 6.00 0.00 8.50 0.00 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.12% 47.06% 70.59% 0.00% 100.00% -
NAPS 1.1500 1.1100 1.0700 1.0700 1.0800 1.0500 1.0000 9.77%
  QoQ % 3.60% 3.74% 0.00% -0.93% 2.86% 5.00% -
  Horiz. % 115.00% 111.00% 107.00% 107.00% 108.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.48 59.90 60.26 62.48 64.29 56.69 57.06 9.62%
  QoQ % 9.32% -0.60% -3.55% -2.82% 13.41% -0.65% -
  Horiz. % 114.76% 104.98% 105.61% 109.50% 112.67% 99.35% 100.00%
EPS 2.26 2.24 2.10 2.17 2.06 2.51 2.44 -4.99%
  QoQ % 0.89% 6.67% -3.23% 5.34% -17.93% 2.87% -
  Horiz. % 92.62% 91.80% 86.07% 88.93% 84.43% 102.87% 100.00%
DPS 0.00 1.19 0.59 0.89 0.00 1.27 0.00 -
  QoQ % 0.00% 101.69% -33.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.70% 46.46% 70.08% 0.00% 100.00% -
NAPS 0.1708 0.1647 0.1588 0.1587 0.1602 0.1563 0.1488 9.64%
  QoQ % 3.70% 3.72% 0.06% -0.94% 2.50% 5.04% -
  Horiz. % 114.78% 110.69% 106.72% 106.65% 107.66% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 -
P/RPS 0.33 0.32 0.30 0.29 0.30 0.33 0.32 2.07%
  QoQ % 3.13% 6.67% 3.45% -3.33% -9.09% 3.13% -
  Horiz. % 103.13% 100.00% 93.75% 90.62% 93.75% 103.13% 100.00%
P/EPS 9.45 8.54 8.71 8.42 9.22 7.40 7.55 16.16%
  QoQ % 10.66% -1.95% 3.44% -8.68% 24.59% -1.99% -
  Horiz. % 125.17% 113.11% 115.36% 111.52% 122.12% 98.01% 100.00%
EY 10.58 11.71 11.48 11.87 10.84 13.51 13.24 -13.90%
  QoQ % -9.65% 2.00% -3.29% 9.50% -19.76% 2.04% -
  Horiz. % 79.91% 88.44% 86.71% 89.65% 81.87% 102.04% 100.00%
DY 0.00 6.20 3.25 4.88 0.00 6.80 0.00 -
  QoQ % 0.00% 90.77% -33.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.18% 47.79% 71.76% 0.00% 100.00% -
P/NAPS 1.25 1.16 1.15 1.15 1.19 1.19 1.24 0.54%
  QoQ % 7.76% 0.87% 0.00% -3.36% 0.00% -4.03% -
  Horiz. % 100.81% 93.55% 92.74% 92.74% 95.97% 95.97% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 -
Price 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 -
P/RPS 0.32 0.36 0.33 0.30 0.29 0.32 0.33 -2.03%
  QoQ % -11.11% 9.09% 10.00% 3.45% -9.38% -3.03% -
  Horiz. % 96.97% 109.09% 100.00% 90.91% 87.88% 96.97% 100.00%
P/EPS 9.32 9.53 9.56 8.70 9.15 7.22 7.74 13.20%
  QoQ % -2.20% -0.31% 9.89% -4.92% 26.73% -6.72% -
  Horiz. % 120.41% 123.13% 123.51% 112.40% 118.22% 93.28% 100.00%
EY 10.73 10.49 10.46 11.50 10.93 13.84 12.92 -11.66%
  QoQ % 2.29% 0.29% -9.04% 5.22% -21.03% 7.12% -
  Horiz. % 83.05% 81.19% 80.96% 89.01% 84.60% 107.12% 100.00%
DY 0.00 5.56 2.96 4.72 0.00 6.97 0.00 -
  QoQ % 0.00% 87.84% -37.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.77% 42.47% 67.72% 0.00% 100.00% -
P/NAPS 1.23 1.30 1.26 1.19 1.18 1.16 1.27 -2.11%
  QoQ % -5.38% 3.17% 5.88% 0.85% 1.72% -8.66% -
  Horiz. % 96.85% 102.36% 99.21% 93.70% 92.91% 91.34% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers