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 - 895,808
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.60 58.95 61.13 62.90 55.47 55.82 58.72 -0.14%
  QoQ % -0.59% -3.57% -2.81% 13.39% -0.63% -4.94% -
  Horiz. % 99.80% 100.39% 104.10% 107.12% 94.47% 95.06% 100.00%
EPS 2.19 2.05 2.12 2.01 2.46 2.39 2.69 -12.78%
  QoQ % 6.83% -3.30% 5.47% -18.29% 2.93% -11.15% -
  Horiz. % 81.41% 76.21% 78.81% 74.72% 91.45% 88.85% 100.00%
DPS 1.16 0.58 0.87 0.00 1.24 0.00 0.87 21.08%
  QoQ % 100.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 66.67% 100.00% 0.00% 142.53% 0.00% 100.00%
NAPS 0.1611 0.1553 0.1553 0.1567 0.1530 0.1456 0.1453 7.10%
  QoQ % 3.73% 0.00% -0.89% 2.42% 5.08% 0.21% -
  Horiz. % 110.87% 106.88% 106.88% 107.85% 105.30% 100.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS