Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     2.95%    YoY -     -2.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 528,100 547,584 563,436 496,877 500,057 526,048 516,268 1.52%
  QoQ % -3.56% -2.81% 13.40% -0.64% -4.94% 1.89% -
  Horiz. % 102.29% 106.07% 109.14% 96.24% 96.86% 101.89% 100.00%
PBT 24,405 25,214 24,212 29,367 28,564 32,188 34,032 -19.87%
  QoQ % -3.21% 4.14% -17.55% 2.81% -11.26% -5.42% -
  Horiz. % 71.71% 74.09% 71.14% 86.29% 83.93% 94.58% 100.00%
Tax -6,294 -6,258 -6,116 -7,416 -7,225 -8,156 -8,612 -18.84%
  QoQ % -0.59% -2.32% 17.53% -2.64% 11.41% 5.29% -
  Horiz. % 73.09% 72.67% 71.02% 86.11% 83.90% 94.71% 100.00%
NP 18,110 18,956 18,096 21,951 21,338 24,032 25,420 -20.21%
  QoQ % -4.46% 4.75% -17.56% 2.87% -11.21% -5.46% -
  Horiz. % 71.25% 74.57% 71.19% 86.35% 83.94% 94.54% 100.00%
NP to SH 18,364 18,978 18,040 22,041 21,409 24,054 25,412 -19.46%
  QoQ % -3.24% 5.20% -18.15% 2.95% -10.99% -5.34% -
  Horiz. % 72.27% 74.68% 70.99% 86.73% 84.25% 94.66% 100.00%
Tax Rate 25.79 % 24.82 % 25.26 % 25.25 % 25.30 % 25.34 % 25.31 % 1.26%
  QoQ % 3.91% -1.74% 0.04% -0.20% -0.16% 0.12% -
  Horiz. % 101.90% 98.06% 99.80% 99.76% 99.96% 100.12% 100.00%
Total Cost 509,989 528,628 545,340 474,926 478,718 502,016 490,848 2.58%
  QoQ % -3.53% -3.06% 14.83% -0.79% -4.64% 2.28% -
  Horiz. % 103.90% 107.70% 111.10% 96.76% 97.53% 102.28% 100.00%
Net Worth 139,160 139,085 140,368 137,022 130,438 130,162 132,516 3.31%
  QoQ % 0.05% -0.91% 2.44% 5.05% 0.21% -1.78% -
  Horiz. % 105.01% 104.96% 105.93% 103.40% 98.43% 98.22% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,202 7,799 - 11,092 - 7,809 - -
  QoQ % -33.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.61% 99.86% 0.00% 142.03% 0.00% 100.00% -
Div Payout % 28.33 % 41.10 % - % 50.33 % - % 32.47 % - % -
  QoQ % -31.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.25% 126.58% 0.00% 155.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 139,160 139,085 140,368 137,022 130,438 130,162 132,516 3.31%
  QoQ % 0.05% -0.91% 2.44% 5.05% 0.21% -1.78% -
  Horiz. % 105.01% 104.96% 105.93% 103.40% 98.43% 98.22% 100.00%
NOSH 130,056 129,986 129,971 130,497 130,438 130,162 129,918 0.07%
  QoQ % 0.05% 0.01% -0.40% 0.04% 0.21% 0.19% -
  Horiz. % 100.11% 100.05% 100.04% 100.45% 100.40% 100.19% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.43 % 3.46 % 3.21 % 4.42 % 4.27 % 4.57 % 4.92 % -21.36%
  QoQ % -0.87% 7.79% -27.38% 3.51% -6.56% -7.11% -
  Horiz. % 69.72% 70.33% 65.24% 89.84% 86.79% 92.89% 100.00%
ROE 13.20 % 13.64 % 12.85 % 16.09 % 16.41 % 18.48 % 19.18 % -22.03%
  QoQ % -3.23% 6.15% -20.14% -1.95% -11.20% -3.65% -
  Horiz. % 68.82% 71.12% 67.00% 83.89% 85.56% 96.35% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 406.05 421.26 433.51 380.76 383.37 404.15 397.38 1.45%
  QoQ % -3.61% -2.83% 13.85% -0.68% -5.14% 1.70% -
  Horiz. % 102.18% 106.01% 109.09% 95.82% 96.47% 101.70% 100.00%
EPS 14.12 14.60 13.88 16.89 16.41 18.48 19.56 -19.51%
  QoQ % -3.29% 5.19% -17.82% 2.93% -11.20% -5.52% -
  Horiz. % 72.19% 74.64% 70.96% 86.35% 83.90% 94.48% 100.00%
DPS 4.00 6.00 0.00 8.50 0.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 141.67% 0.00% 100.00% -
NAPS 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 3.24%
  QoQ % 0.00% -0.93% 2.86% 5.00% 0.00% -1.96% -
  Horiz. % 104.90% 104.90% 105.88% 102.94% 98.04% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.95 61.13 62.90 55.47 55.82 58.72 57.63 1.52%
  QoQ % -3.57% -2.81% 13.39% -0.63% -4.94% 1.89% -
  Horiz. % 102.29% 106.07% 109.14% 96.25% 96.86% 101.89% 100.00%
EPS 2.05 2.12 2.01 2.46 2.39 2.69 2.84 -19.52%
  QoQ % -3.30% 5.47% -18.29% 2.93% -11.15% -5.28% -
  Horiz. % 72.18% 74.65% 70.77% 86.62% 84.15% 94.72% 100.00%
DPS 0.58 0.87 0.00 1.24 0.00 0.87 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 142.53% 0.00% 100.00% -
NAPS 0.1553 0.1553 0.1567 0.1530 0.1456 0.1453 0.1479 3.31%
  QoQ % 0.00% -0.89% 2.42% 5.08% 0.21% -1.76% -
  Horiz. % 105.00% 105.00% 105.95% 103.45% 98.44% 98.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 -
P/RPS 0.30 0.29 0.30 0.33 0.32 0.29 0.28 4.70%
  QoQ % 3.45% -3.33% -9.09% 3.13% 10.34% 3.57% -
  Horiz. % 107.14% 103.57% 107.14% 117.86% 114.29% 103.57% 100.00%
P/EPS 8.71 8.42 9.22 7.40 7.55 6.39 5.67 33.10%
  QoQ % 3.44% -8.68% 24.59% -1.99% 18.15% 12.70% -
  Horiz. % 153.62% 148.50% 162.61% 130.51% 133.16% 112.70% 100.00%
EY 11.48 11.87 10.84 13.51 13.24 15.66 17.62 -24.83%
  QoQ % -3.29% 9.50% -19.76% 2.04% -15.45% -11.12% -
  Horiz. % 65.15% 67.37% 61.52% 76.67% 75.14% 88.88% 100.00%
DY 3.25 4.88 0.00 6.80 0.00 5.08 0.00 -
  QoQ % -33.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.98% 96.06% 0.00% 133.86% 0.00% 100.00% -
P/NAPS 1.15 1.15 1.19 1.19 1.24 1.18 1.09 3.63%
  QoQ % 0.00% -3.36% 0.00% -4.03% 5.08% 8.26% -
  Horiz. % 105.50% 105.50% 109.17% 109.17% 113.76% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 -
Price 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 -
P/RPS 0.33 0.30 0.29 0.32 0.33 0.33 0.29 8.99%
  QoQ % 10.00% 3.45% -9.38% -3.03% 0.00% 13.79% -
  Horiz. % 113.79% 103.45% 100.00% 110.34% 113.79% 113.79% 100.00%
P/EPS 9.56 8.70 9.15 7.22 7.74 7.14 5.83 39.02%
  QoQ % 9.89% -4.92% 26.73% -6.72% 8.40% 22.47% -
  Horiz. % 163.98% 149.23% 156.95% 123.84% 132.76% 122.47% 100.00%
EY 10.46 11.50 10.93 13.84 12.92 14.00 17.16 -28.09%
  QoQ % -9.04% 5.22% -21.03% 7.12% -7.71% -18.41% -
  Horiz. % 60.96% 67.02% 63.69% 80.65% 75.29% 81.59% 100.00%
DY 2.96 4.72 0.00 6.97 0.00 4.55 0.00 -
  QoQ % -37.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.05% 103.74% 0.00% 153.19% 0.00% 100.00% -
P/NAPS 1.26 1.19 1.18 1.16 1.27 1.32 1.12 8.16%
  QoQ % 5.88% 0.85% 1.72% -8.66% -3.79% 17.86% -
  Horiz. % 112.50% 106.25% 105.36% 103.57% 113.39% 117.86% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers