Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -18.15%    YoY -     -29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 524,937 528,100 547,584 563,436 496,877 500,057 526,048 -0.14%
  QoQ % -0.60% -3.56% -2.81% 13.40% -0.64% -4.94% -
  Horiz. % 99.79% 100.39% 104.09% 107.11% 94.45% 95.06% 100.00%
PBT 26,170 24,405 25,214 24,212 29,367 28,564 32,188 -12.86%
  QoQ % 7.23% -3.21% 4.14% -17.55% 2.81% -11.26% -
  Horiz. % 81.30% 75.82% 78.33% 75.22% 91.24% 88.74% 100.00%
Tax -6,776 -6,294 -6,258 -6,116 -7,416 -7,225 -8,156 -11.59%
  QoQ % -7.65% -0.59% -2.32% 17.53% -2.64% 11.41% -
  Horiz. % 83.08% 77.18% 76.73% 74.99% 90.93% 88.59% 100.00%
NP 19,394 18,110 18,956 18,096 21,951 21,338 24,032 -13.29%
  QoQ % 7.09% -4.46% 4.75% -17.56% 2.87% -11.21% -
  Horiz. % 80.70% 75.36% 78.88% 75.30% 91.34% 88.79% 100.00%
NP to SH 19,648 18,364 18,978 18,040 22,041 21,409 24,054 -12.59%
  QoQ % 6.99% -3.24% 5.20% -18.15% 2.95% -10.99% -
  Horiz. % 81.68% 76.34% 78.90% 75.00% 91.63% 89.01% 100.00%
Tax Rate 25.89 % 25.79 % 24.82 % 25.26 % 25.25 % 25.30 % 25.34 % 1.44%
  QoQ % 0.39% 3.91% -1.74% 0.04% -0.20% -0.16% -
  Horiz. % 102.17% 101.78% 97.95% 99.68% 99.64% 99.84% 100.00%
Total Cost 505,543 509,989 528,628 545,340 474,926 478,718 502,016 0.47%
  QoQ % -0.87% -3.53% -3.06% 14.83% -0.79% -4.64% -
  Horiz. % 100.70% 101.59% 105.30% 108.63% 94.60% 95.36% 100.00%
Net Worth 144,321 139,160 139,085 140,368 137,022 130,438 130,162 7.11%
  QoQ % 3.71% 0.05% -0.91% 2.44% 5.05% 0.21% -
  Horiz. % 110.88% 106.91% 106.86% 107.84% 105.27% 100.21% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,401 5,202 7,799 - 11,092 - 7,809 20.99%
  QoQ % 99.94% -33.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.19% 66.61% 99.86% 0.00% 142.03% 0.00% 100.00%
Div Payout % 52.94 % 28.33 % 41.10 % - % 50.33 % - % 32.47 % 38.40%
  QoQ % 86.87% -31.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.04% 87.25% 126.58% 0.00% 155.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 144,321 139,160 139,085 140,368 137,022 130,438 130,162 7.11%
  QoQ % 3.71% 0.05% -0.91% 2.44% 5.05% 0.21% -
  Horiz. % 110.88% 106.91% 106.86% 107.84% 105.27% 100.21% 100.00%
NOSH 130,019 130,056 129,986 129,971 130,497 130,438 130,162 -0.07%
  QoQ % -0.03% 0.05% 0.01% -0.40% 0.04% 0.21% -
  Horiz. % 99.89% 99.92% 99.86% 99.85% 100.26% 100.21% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.69 % 3.43 % 3.46 % 3.21 % 4.42 % 4.27 % 4.57 % -13.26%
  QoQ % 7.58% -0.87% 7.79% -27.38% 3.51% -6.56% -
  Horiz. % 80.74% 75.05% 75.71% 70.24% 96.72% 93.44% 100.00%
ROE 13.61 % 13.20 % 13.64 % 12.85 % 16.09 % 16.41 % 18.48 % -18.40%
  QoQ % 3.11% -3.23% 6.15% -20.14% -1.95% -11.20% -
  Horiz. % 73.65% 71.43% 73.81% 69.53% 87.07% 88.80% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 403.74 406.05 421.26 433.51 380.76 383.37 404.15 -0.07%
  QoQ % -0.57% -3.61% -2.83% 13.85% -0.68% -5.14% -
  Horiz. % 99.90% 100.47% 104.23% 107.26% 94.21% 94.86% 100.00%
EPS 7.56 14.12 14.60 13.88 16.89 16.41 18.48 -44.80%
  QoQ % -46.46% -3.29% 5.19% -17.82% 2.93% -11.20% -
  Horiz. % 40.91% 76.41% 79.00% 75.11% 91.40% 88.80% 100.00%
DPS 8.00 4.00 6.00 0.00 8.50 0.00 6.00 21.08%
  QoQ % 100.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 66.67% 100.00% 0.00% 141.67% 0.00% 100.00%
NAPS 1.1100 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 7.18%
  QoQ % 3.74% 0.00% -0.93% 2.86% 5.00% 0.00% -
  Horiz. % 111.00% 107.00% 107.00% 108.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.90 60.26 62.48 64.29 56.69 57.06 60.02 -0.13%
  QoQ % -0.60% -3.55% -2.82% 13.41% -0.65% -4.93% -
  Horiz. % 99.80% 100.40% 104.10% 107.11% 94.45% 95.07% 100.00%
EPS 2.24 2.10 2.17 2.06 2.51 2.44 2.74 -12.54%
  QoQ % 6.67% -3.23% 5.34% -17.93% 2.87% -10.95% -
  Horiz. % 81.75% 76.64% 79.20% 75.18% 91.61% 89.05% 100.00%
DPS 1.19 0.59 0.89 0.00 1.27 0.00 0.89 21.30%
  QoQ % 101.69% -33.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.71% 66.29% 100.00% 0.00% 142.70% 0.00% 100.00%
NAPS 0.1647 0.1588 0.1587 0.1602 0.1563 0.1488 0.1485 7.13%
  QoQ % 3.72% 0.06% -0.94% 2.50% 5.04% 0.20% -
  Horiz. % 110.91% 106.94% 106.87% 107.88% 105.25% 100.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 -
P/RPS 0.32 0.30 0.29 0.30 0.33 0.32 0.29 6.76%
  QoQ % 6.67% 3.45% -3.33% -9.09% 3.13% 10.34% -
  Horiz. % 110.34% 103.45% 100.00% 103.45% 113.79% 110.34% 100.00%
P/EPS 8.54 8.71 8.42 9.22 7.40 7.55 6.39 21.27%
  QoQ % -1.95% 3.44% -8.68% 24.59% -1.99% 18.15% -
  Horiz. % 133.65% 136.31% 131.77% 144.29% 115.81% 118.15% 100.00%
EY 11.71 11.48 11.87 10.84 13.51 13.24 15.66 -17.57%
  QoQ % 2.00% -3.29% 9.50% -19.76% 2.04% -15.45% -
  Horiz. % 74.78% 73.31% 75.80% 69.22% 86.27% 84.55% 100.00%
DY 6.20 3.25 4.88 0.00 6.80 0.00 5.08 14.16%
  QoQ % 90.77% -33.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.05% 63.98% 96.06% 0.00% 133.86% 0.00% 100.00%
P/NAPS 1.16 1.15 1.15 1.19 1.19 1.24 1.18 -1.13%
  QoQ % 0.87% 0.00% -3.36% 0.00% -4.03% 5.08% -
  Horiz. % 98.31% 97.46% 97.46% 100.85% 100.85% 105.08% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 -
Price 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 -
P/RPS 0.36 0.33 0.30 0.29 0.32 0.33 0.33 5.96%
  QoQ % 9.09% 10.00% 3.45% -9.38% -3.03% 0.00% -
  Horiz. % 109.09% 100.00% 90.91% 87.88% 96.97% 100.00% 100.00%
P/EPS 9.53 9.56 8.70 9.15 7.22 7.74 7.14 21.16%
  QoQ % -0.31% 9.89% -4.92% 26.73% -6.72% 8.40% -
  Horiz. % 133.47% 133.89% 121.85% 128.15% 101.12% 108.40% 100.00%
EY 10.49 10.46 11.50 10.93 13.84 12.92 14.00 -17.46%
  QoQ % 0.29% -9.04% 5.22% -21.03% 7.12% -7.71% -
  Horiz. % 74.93% 74.71% 82.14% 78.07% 98.86% 92.29% 100.00%
DY 5.56 2.96 4.72 0.00 6.97 0.00 4.55 14.26%
  QoQ % 87.84% -37.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.20% 65.05% 103.74% 0.00% 153.19% 0.00% 100.00%
P/NAPS 1.30 1.26 1.19 1.18 1.16 1.27 1.32 -1.01%
  QoQ % 3.17% 5.88% 0.85% 1.72% -8.66% -3.79% -
  Horiz. % 98.48% 95.45% 90.15% 89.39% 87.88% 96.21% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers