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 - 895,027
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.18 62.95 55.52 55.87 58.77 57.68 55.74 6.41%
  QoQ % -2.81% 13.38% -0.63% -4.93% 1.89% 3.48% -
  Horiz. % 109.76% 112.94% 99.61% 100.23% 105.44% 103.48% 100.00%
EPS 2.12 2.02 2.46 2.39 2.69 2.84 2.54 -11.36%
  QoQ % 4.95% -17.89% 2.93% -11.15% -5.28% 11.81% -
  Horiz. % 83.46% 79.53% 96.85% 94.09% 105.91% 111.81% 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 0.1554 0.1568 0.1531 0.1457 0.1454 0.1481 0.1406 6.91%
  QoQ % -0.89% 2.42% 5.08% 0.21% -1.82% 5.33% -
  Horiz. % 110.53% 111.52% 108.89% 103.63% 103.41% 105.33% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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