Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -10.99%    YoY -     -7.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 547,584 563,436 496,877 500,057 526,048 516,268 498,933 6.41%
  QoQ % -2.81% 13.40% -0.64% -4.94% 1.89% 3.47% -
  Horiz. % 109.75% 112.93% 99.59% 100.23% 105.43% 103.47% 100.00%
PBT 25,214 24,212 29,367 28,564 32,188 34,032 30,217 -11.38%
  QoQ % 4.14% -17.55% 2.81% -11.26% -5.42% 12.63% -
  Horiz. % 83.44% 80.13% 97.19% 94.53% 106.52% 112.63% 100.00%
Tax -6,258 -6,116 -7,416 -7,225 -8,156 -8,612 -7,526 -11.58%
  QoQ % -2.32% 17.53% -2.64% 11.41% 5.29% -14.43% -
  Horiz. % 83.15% 81.26% 98.54% 96.00% 108.37% 114.43% 100.00%
NP 18,956 18,096 21,951 21,338 24,032 25,420 22,691 -11.31%
  QoQ % 4.75% -17.56% 2.87% -11.21% -5.46% 12.03% -
  Horiz. % 83.54% 79.75% 96.74% 94.04% 105.91% 112.03% 100.00%
NP to SH 18,978 18,040 22,041 21,409 24,054 25,412 22,708 -11.28%
  QoQ % 5.20% -18.15% 2.95% -10.99% -5.34% 11.91% -
  Horiz. % 83.57% 79.44% 97.06% 94.28% 105.93% 111.91% 100.00%
Tax Rate 24.82 % 25.26 % 25.25 % 25.30 % 25.34 % 25.31 % 24.91 % -0.24%
  QoQ % -1.74% 0.04% -0.20% -0.16% 0.12% 1.61% -
  Horiz. % 99.64% 101.41% 101.36% 101.57% 101.73% 101.61% 100.00%
Total Cost 528,628 545,340 474,926 478,718 502,016 490,848 476,242 7.21%
  QoQ % -3.06% 14.83% -0.79% -4.64% 2.28% 3.07% -
  Horiz. % 111.00% 114.51% 99.72% 100.52% 105.41% 103.07% 100.00%
Net Worth 139,085 140,368 137,022 130,438 130,162 132,516 125,803 6.93%
  QoQ % -0.91% 2.44% 5.05% 0.21% -1.78% 5.34% -
  Horiz. % 110.56% 111.58% 108.92% 103.68% 103.46% 105.34% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,799 - 11,092 - 7,809 - 11,672 -23.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.82% 0.00% 95.03% 0.00% 66.91% 0.00% 100.00%
Div Payout % 41.10 % - % 50.33 % - % 32.47 % - % 51.40 % -13.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.96% 0.00% 97.92% 0.00% 63.17% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,085 140,368 137,022 130,438 130,162 132,516 125,803 6.93%
  QoQ % -0.91% 2.44% 5.05% 0.21% -1.78% 5.34% -
  Horiz. % 110.56% 111.58% 108.92% 103.68% 103.46% 105.34% 100.00%
NOSH 129,986 129,971 130,497 130,438 130,162 129,918 129,694 0.15%
  QoQ % 0.01% -0.40% 0.04% 0.21% 0.19% 0.17% -
  Horiz. % 100.23% 100.21% 100.62% 100.57% 100.36% 100.17% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.46 % 3.21 % 4.42 % 4.27 % 4.57 % 4.92 % 4.55 % -16.70%
  QoQ % 7.79% -27.38% 3.51% -6.56% -7.11% 8.13% -
  Horiz. % 76.04% 70.55% 97.14% 93.85% 100.44% 108.13% 100.00%
ROE 13.64 % 12.85 % 16.09 % 16.41 % 18.48 % 19.18 % 18.05 % -17.05%
  QoQ % 6.15% -20.14% -1.95% -11.20% -3.65% 6.26% -
  Horiz. % 75.57% 71.19% 89.14% 90.91% 102.38% 106.26% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 421.26 433.51 380.76 383.37 404.15 397.38 384.70 6.25%
  QoQ % -2.83% 13.85% -0.68% -5.14% 1.70% 3.30% -
  Horiz. % 109.50% 112.69% 98.98% 99.65% 105.06% 103.30% 100.00%
EPS 14.60 13.88 16.89 16.41 18.48 19.56 17.45 -11.22%
  QoQ % 5.19% -17.82% 2.93% -11.20% -5.52% 12.09% -
  Horiz. % 83.67% 79.54% 96.79% 94.04% 105.90% 112.09% 100.00%
DPS 6.00 0.00 8.50 0.00 6.00 0.00 9.00 -23.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 94.44% 0.00% 66.67% 0.00% 100.00%
NAPS 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 6.77%
  QoQ % -0.93% 2.86% 5.00% 0.00% -1.96% 5.15% -
  Horiz. % 110.31% 111.34% 108.25% 103.09% 103.09% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.13 62.90 55.47 55.82 58.72 57.63 55.70 6.40%
  QoQ % -2.81% 13.39% -0.63% -4.94% 1.89% 3.46% -
  Horiz. % 109.75% 112.93% 99.59% 100.22% 105.42% 103.46% 100.00%
EPS 2.12 2.01 2.46 2.39 2.69 2.84 2.53 -11.13%
  QoQ % 5.47% -18.29% 2.93% -11.15% -5.28% 12.25% -
  Horiz. % 83.79% 79.45% 97.23% 94.47% 106.32% 112.25% 100.00%
DPS 0.87 0.00 1.24 0.00 0.87 0.00 1.30 -23.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.92% 0.00% 95.38% 0.00% 66.92% 0.00% 100.00%
NAPS 0.1553 0.1567 0.1530 0.1456 0.1453 0.1479 0.1404 6.96%
  QoQ % -0.89% 2.42% 5.08% 0.21% -1.76% 5.34% -
  Horiz. % 110.61% 111.61% 108.97% 103.70% 103.49% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 -
P/RPS 0.29 0.30 0.33 0.32 0.29 0.28 0.26 7.56%
  QoQ % -3.33% -9.09% 3.13% 10.34% 3.57% 7.69% -
  Horiz. % 111.54% 115.38% 126.92% 123.08% 111.54% 107.69% 100.00%
P/EPS 8.42 9.22 7.40 7.55 6.39 5.67 5.77 28.68%
  QoQ % -8.68% 24.59% -1.99% 18.15% 12.70% -1.73% -
  Horiz. % 145.93% 159.79% 128.25% 130.85% 110.75% 98.27% 100.00%
EY 11.87 10.84 13.51 13.24 15.66 17.62 17.34 -22.35%
  QoQ % 9.50% -19.76% 2.04% -15.45% -11.12% 1.61% -
  Horiz. % 68.45% 62.51% 77.91% 76.36% 90.31% 101.61% 100.00%
DY 4.88 0.00 6.80 0.00 5.08 0.00 8.91 -33.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.77% 0.00% 76.32% 0.00% 57.01% 0.00% 100.00%
P/NAPS 1.15 1.19 1.19 1.24 1.18 1.09 1.04 6.94%
  QoQ % -3.36% 0.00% -4.03% 5.08% 8.26% 4.81% -
  Horiz. % 110.58% 114.42% 114.42% 119.23% 113.46% 104.81% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 -
Price 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 -
P/RPS 0.30 0.29 0.32 0.33 0.33 0.29 0.29 2.29%
  QoQ % 3.45% -9.38% -3.03% 0.00% 13.79% 0.00% -
  Horiz. % 103.45% 100.00% 110.34% 113.79% 113.79% 100.00% 100.00%
P/EPS 8.70 9.15 7.22 7.74 7.14 5.83 6.34 23.51%
  QoQ % -4.92% 26.73% -6.72% 8.40% 22.47% -8.04% -
  Horiz. % 137.22% 144.32% 113.88% 122.08% 112.62% 91.96% 100.00%
EY 11.50 10.93 13.84 12.92 14.00 17.16 15.77 -19.00%
  QoQ % 5.22% -21.03% 7.12% -7.71% -18.41% 8.81% -
  Horiz. % 72.92% 69.31% 87.76% 81.93% 88.78% 108.81% 100.00%
DY 4.72 0.00 6.97 0.00 4.55 0.00 8.11 -30.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.20% 0.00% 85.94% 0.00% 56.10% 0.00% 100.00%
P/NAPS 1.19 1.18 1.16 1.27 1.32 1.12 1.14 2.91%
  QoQ % 0.85% 1.72% -8.66% -3.79% 17.86% -1.75% -
  Horiz. % 104.39% 103.51% 101.75% 111.40% 115.79% 98.25% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS