Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     89.31%    YoY -     2.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 140,859 496,877 375,043 263,024 129,067 498,933 367,989 -47.25%
  QoQ % -71.65% 32.49% 42.59% 103.79% -74.13% 35.58% -
  Horiz. % 38.28% 135.02% 101.92% 71.48% 35.07% 135.58% 100.00%
PBT 6,053 29,367 21,423 16,094 8,508 30,217 23,402 -59.37%
  QoQ % -79.39% 37.08% 33.11% 89.16% -71.84% 29.12% -
  Horiz. % 25.87% 125.49% 91.54% 68.77% 36.36% 129.12% 100.00%
Tax -1,529 -7,416 -5,419 -4,078 -2,153 -7,526 -6,039 -59.94%
  QoQ % 79.38% -36.85% -32.88% -89.41% 71.39% -24.62% -
  Horiz. % 25.32% 122.80% 89.73% 67.53% 35.65% 124.62% 100.00%
NP 4,524 21,951 16,004 12,016 6,355 22,691 17,363 -59.17%
  QoQ % -79.39% 37.16% 33.19% 89.08% -71.99% 30.69% -
  Horiz. % 26.06% 126.42% 92.17% 69.20% 36.60% 130.69% 100.00%
NP to SH 4,510 22,041 16,057 12,027 6,353 22,708 17,363 -59.26%
  QoQ % -79.54% 37.27% 33.51% 89.31% -72.02% 30.78% -
  Horiz. % 25.97% 126.94% 92.48% 69.27% 36.59% 130.78% 100.00%
Tax Rate 25.26 % 25.25 % 25.30 % 25.34 % 25.31 % 24.91 % 25.81 % -1.42%
  QoQ % 0.04% -0.20% -0.16% 0.12% 1.61% -3.49% -
  Horiz. % 97.87% 97.83% 98.02% 98.18% 98.06% 96.51% 100.00%
Total Cost 136,335 474,926 359,039 251,008 122,712 476,242 350,626 -46.70%
  QoQ % -71.29% 32.28% 43.04% 104.55% -74.23% 35.83% -
  Horiz. % 38.88% 135.45% 102.40% 71.59% 35.00% 135.83% 100.00%
Net Worth 140,368 137,022 130,438 130,162 132,516 125,803 119,565 11.28%
  QoQ % 2.44% 5.05% 0.21% -1.78% 5.34% 5.22% -
  Horiz. % 117.40% 114.60% 109.09% 108.86% 110.83% 105.22% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 11,092 - 3,904 - 11,672 3,898 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 199.38% -
  Horiz. % 0.00% 284.50% 0.00% 100.15% 0.00% 299.38% 100.00%
Div Payout % - % 50.33 % - % 32.47 % - % 51.40 % 22.46 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 128.85% -
  Horiz. % 0.00% 224.09% 0.00% 144.57% 0.00% 228.85% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,368 137,022 130,438 130,162 132,516 125,803 119,565 11.28%
  QoQ % 2.44% 5.05% 0.21% -1.78% 5.34% 5.22% -
  Horiz. % 117.40% 114.60% 109.09% 108.86% 110.83% 105.22% 100.00%
NOSH 129,971 130,497 130,438 130,162 129,918 129,694 129,962 0.00%
  QoQ % -0.40% 0.04% 0.21% 0.19% 0.17% -0.21% -
  Horiz. % 100.01% 100.41% 100.37% 100.15% 99.97% 99.79% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.21 % 4.42 % 4.27 % 4.57 % 4.92 % 4.55 % 4.72 % -22.65%
  QoQ % -27.38% 3.51% -6.56% -7.11% 8.13% -3.60% -
  Horiz. % 68.01% 93.64% 90.47% 96.82% 104.24% 96.40% 100.00%
ROE 3.21 % 16.09 % 12.31 % 9.24 % 4.79 % 18.05 % 14.52 % -63.40%
  QoQ % -80.05% 30.71% 33.23% 92.90% -73.46% 24.31% -
  Horiz. % 22.11% 110.81% 84.78% 63.64% 32.99% 124.31% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.38 380.76 287.52 202.07 99.34 384.70 283.15 -47.25%
  QoQ % -71.54% 32.43% 42.29% 103.41% -74.18% 35.86% -
  Horiz. % 38.28% 134.47% 101.54% 71.37% 35.08% 135.86% 100.00%
EPS 3.47 16.89 12.31 9.24 4.89 17.45 13.36 -59.26%
  QoQ % -79.46% 37.21% 33.23% 88.96% -71.98% 30.61% -
  Horiz. % 25.97% 126.42% 92.14% 69.16% 36.60% 130.61% 100.00%
DPS 0.00 8.50 0.00 3.00 0.00 9.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 283.33% 0.00% 100.00% 0.00% 300.00% 100.00%
NAPS 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 11.27%
  QoQ % 2.86% 5.00% 0.00% -1.96% 5.15% 5.43% -
  Horiz. % 117.39% 114.13% 108.70% 108.70% 110.87% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.72 55.47 41.87 29.36 14.41 55.70 41.08 -47.26%
  QoQ % -71.66% 32.48% 42.61% 103.75% -74.13% 35.59% -
  Horiz. % 38.27% 135.03% 101.92% 71.47% 35.08% 135.59% 100.00%
EPS 0.50 2.46 1.79 1.34 0.71 2.53 1.94 -59.47%
  QoQ % -79.67% 37.43% 33.58% 88.73% -71.94% 30.41% -
  Horiz. % 25.77% 126.80% 92.27% 69.07% 36.60% 130.41% 100.00%
DPS 0.00 1.24 0.00 0.44 0.00 1.30 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 195.45% -
  Horiz. % 0.00% 281.82% 0.00% 100.00% 0.00% 295.45% 100.00%
NAPS 0.1567 0.1530 0.1456 0.1453 0.1479 0.1404 0.1335 11.26%
  QoQ % 2.42% 5.08% 0.21% -1.76% 5.34% 5.17% -
  Horiz. % 117.38% 114.61% 109.06% 108.84% 110.79% 105.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 -
P/RPS 1.18 0.33 0.43 0.58 1.12 0.26 0.34 129.06%
  QoQ % 257.58% -23.26% -25.86% -48.21% 330.77% -23.53% -
  Horiz. % 347.06% 97.06% 126.47% 170.59% 329.41% 76.47% 100.00%
P/EPS 36.89 7.40 10.07 12.77 22.70 5.77 7.26 195.27%
  QoQ % 398.51% -26.51% -21.14% -43.74% 293.41% -20.52% -
  Horiz. % 508.13% 101.93% 138.71% 175.90% 312.67% 79.48% 100.00%
EY 2.71 13.51 9.93 7.83 4.41 17.34 13.77 -66.13%
  QoQ % -79.94% 36.05% 26.82% 77.55% -74.57% 25.93% -
  Horiz. % 19.68% 98.11% 72.11% 56.86% 32.03% 125.93% 100.00%
DY 0.00 6.80 0.00 2.54 0.00 8.91 3.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 188.35% -
  Horiz. % 0.00% 220.06% 0.00% 82.20% 0.00% 288.35% 100.00%
P/NAPS 1.19 1.19 1.24 1.18 1.09 1.04 1.05 8.69%
  QoQ % 0.00% -4.03% 5.08% 8.26% 4.81% -0.95% -
  Horiz. % 113.33% 113.33% 118.10% 112.38% 103.81% 99.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 -
Price 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 -
P/RPS 1.17 0.32 0.44 0.65 1.15 0.29 0.36 119.25%
  QoQ % 265.62% -27.27% -32.31% -43.48% 296.55% -19.44% -
  Horiz. % 325.00% 88.89% 122.22% 180.56% 319.44% 80.56% 100.00%
P/EPS 36.60 7.22 10.32 14.29 23.31 6.34 7.63 184.16%
  QoQ % 406.93% -30.04% -27.78% -38.70% 267.67% -16.91% -
  Horiz. % 479.69% 94.63% 135.26% 187.29% 305.50% 83.09% 100.00%
EY 2.73 13.84 9.69 7.00 4.29 15.77 13.10 -64.82%
  QoQ % -80.27% 42.83% 38.43% 63.17% -72.80% 20.38% -
  Horiz. % 20.84% 105.65% 73.97% 53.44% 32.75% 120.38% 100.00%
DY 0.00 6.97 0.00 2.27 0.00 8.11 2.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 175.85% -
  Horiz. % 0.00% 237.07% 0.00% 77.21% 0.00% 275.85% 100.00%
P/NAPS 1.18 1.16 1.27 1.32 1.12 1.14 1.11 4.16%
  QoQ % 1.72% -8.66% -3.79% 17.86% -1.75% 2.70% -
  Horiz. % 106.31% 104.50% 114.41% 118.92% 100.90% 102.70% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers