Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     110.40%    YoY -     -21.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 143,464 524,937 396,075 273,792 140,859 496,877 375,043 -47.34%
  QoQ % -72.67% 32.53% 44.66% 94.37% -71.65% 32.49% -
  Horiz. % 38.25% 139.97% 105.61% 73.00% 37.56% 132.49% 100.00%
PBT 6,665 26,170 18,304 12,607 6,053 29,367 21,423 -54.12%
  QoQ % -74.53% 42.97% 45.19% 108.28% -79.39% 37.08% -
  Horiz. % 31.11% 122.16% 85.44% 58.85% 28.25% 137.08% 100.00%
Tax -1,626 -6,776 -4,721 -3,129 -1,529 -7,416 -5,419 -55.21%
  QoQ % 76.00% -43.53% -50.88% -104.64% 79.38% -36.85% -
  Horiz. % 30.01% 125.04% 87.12% 57.74% 28.22% 136.85% 100.00%
NP 5,039 19,394 13,583 9,478 4,524 21,951 16,004 -53.75%
  QoQ % -74.02% 42.78% 43.31% 109.50% -79.39% 37.16% -
  Horiz. % 31.49% 121.18% 84.87% 59.22% 28.27% 137.16% 100.00%
NP to SH 4,958 19,648 13,773 9,489 4,510 22,041 16,057 -54.35%
  QoQ % -74.77% 42.66% 45.15% 110.40% -79.54% 37.27% -
  Horiz. % 30.88% 122.36% 85.78% 59.10% 28.09% 137.27% 100.00%
Tax Rate 24.40 % 25.89 % 25.79 % 24.82 % 25.26 % 25.25 % 25.30 % -2.39%
  QoQ % -5.76% 0.39% 3.91% -1.74% 0.04% -0.20% -
  Horiz. % 96.44% 102.33% 101.94% 98.10% 99.84% 99.80% 100.00%
Total Cost 138,425 505,543 382,492 264,314 136,335 474,926 359,039 -47.06%
  QoQ % -72.62% 32.17% 44.71% 93.87% -71.29% 32.28% -
  Horiz. % 38.55% 140.80% 106.53% 73.62% 37.97% 132.28% 100.00%
Net Worth 149,650 144,321 139,160 139,085 140,368 137,022 130,438 9.60%
  QoQ % 3.69% 3.71% 0.05% -0.91% 2.44% 5.05% -
  Horiz. % 114.73% 110.64% 106.69% 106.63% 107.61% 105.05% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 10,401 3,901 3,899 - 11,092 - -
  QoQ % 0.00% 166.59% 0.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.77% 35.17% 35.16% 0.00% 100.00% -
Div Payout % - % 52.94 % 28.33 % 41.10 % - % 50.33 % - % -
  QoQ % 0.00% 86.87% -31.07% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.19% 56.29% 81.66% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,650 144,321 139,160 139,085 140,368 137,022 130,438 9.60%
  QoQ % 3.69% 3.71% 0.05% -0.91% 2.44% 5.05% -
  Horiz. % 114.73% 110.64% 106.69% 106.63% 107.61% 105.05% 100.00%
NOSH 130,131 130,019 130,056 129,986 129,971 130,497 130,438 -0.16%
  QoQ % 0.09% -0.03% 0.05% 0.01% -0.40% 0.04% -
  Horiz. % 99.76% 99.68% 99.71% 99.65% 99.64% 100.04% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.51 % 3.69 % 3.43 % 3.46 % 3.21 % 4.42 % 4.27 % -12.26%
  QoQ % -4.88% 7.58% -0.87% 7.79% -27.38% 3.51% -
  Horiz. % 82.20% 86.42% 80.33% 81.03% 75.18% 103.51% 100.00%
ROE 3.31 % 13.61 % 9.90 % 6.82 % 3.21 % 16.09 % 12.31 % -58.37%
  QoQ % -75.68% 37.47% 45.16% 112.46% -80.05% 30.71% -
  Horiz. % 26.89% 110.56% 80.42% 55.40% 26.08% 130.71% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.25 403.74 304.54 210.63 108.38 380.76 287.52 -47.25%
  QoQ % -72.69% 32.57% 44.59% 94.34% -71.54% 32.43% -
  Horiz. % 38.35% 140.42% 105.92% 73.26% 37.69% 132.43% 100.00%
EPS 3.81 7.56 10.59 7.30 3.47 16.89 12.31 -54.28%
  QoQ % -49.60% -28.61% 45.07% 110.37% -79.46% 37.21% -
  Horiz. % 30.95% 61.41% 86.03% 59.30% 28.19% 137.21% 100.00%
DPS 0.00 8.00 3.00 3.00 0.00 8.50 0.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.12% 35.29% 35.29% 0.00% 100.00% -
NAPS 1.1500 1.1100 1.0700 1.0700 1.0800 1.0500 1.0000 9.77%
  QoQ % 3.60% 3.74% 0.00% -0.93% 2.86% 5.00% -
  Horiz. % 115.00% 111.00% 107.00% 107.00% 108.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.37 59.90 45.19 31.24 16.07 56.69 42.79 -47.33%
  QoQ % -72.67% 32.55% 44.65% 94.40% -71.65% 32.48% -
  Horiz. % 38.26% 139.99% 105.61% 73.01% 37.56% 132.48% 100.00%
EPS 0.57 2.24 1.57 1.08 0.51 2.51 1.83 -54.08%
  QoQ % -74.55% 42.68% 45.37% 111.76% -79.68% 37.16% -
  Horiz. % 31.15% 122.40% 85.79% 59.02% 27.87% 137.16% 100.00%
DPS 0.00 1.19 0.45 0.44 0.00 1.27 0.00 -
  QoQ % 0.00% 164.44% 2.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.70% 35.43% 34.65% 0.00% 100.00% -
NAPS 0.1708 0.1647 0.1588 0.1587 0.1602 0.1563 0.1488 9.64%
  QoQ % 3.70% 3.72% 0.06% -0.94% 2.50% 5.04% -
  Horiz. % 114.78% 110.69% 106.72% 106.65% 107.66% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 -
P/RPS 1.31 0.32 0.40 0.58 1.18 0.33 0.43 110.30%
  QoQ % 309.38% -20.00% -31.03% -50.85% 257.58% -23.26% -
  Horiz. % 304.65% 74.42% 93.02% 134.88% 274.42% 76.74% 100.00%
P/EPS 37.80 8.54 11.61 16.85 36.89 7.40 10.07 141.73%
  QoQ % 342.62% -26.44% -31.10% -54.32% 398.51% -26.51% -
  Horiz. % 375.37% 84.81% 115.29% 167.33% 366.34% 73.49% 100.00%
EY 2.65 11.71 8.61 5.93 2.71 13.51 9.93 -58.58%
  QoQ % -77.37% 36.00% 45.19% 118.82% -79.94% 36.05% -
  Horiz. % 26.69% 117.93% 86.71% 59.72% 27.29% 136.05% 100.00%
DY 0.00 6.20 2.44 2.44 0.00 6.80 0.00 -
  QoQ % 0.00% 154.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.18% 35.88% 35.88% 0.00% 100.00% -
P/NAPS 1.25 1.16 1.15 1.15 1.19 1.19 1.24 0.54%
  QoQ % 7.76% 0.87% 0.00% -3.36% 0.00% -4.03% -
  Horiz. % 100.81% 93.55% 92.74% 92.74% 95.97% 95.97% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 -
Price 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 -
P/RPS 1.29 0.36 0.44 0.60 1.17 0.32 0.44 104.98%
  QoQ % 258.33% -18.18% -26.67% -48.72% 265.62% -27.27% -
  Horiz. % 293.18% 81.82% 100.00% 136.36% 265.91% 72.73% 100.00%
P/EPS 37.27 9.53 12.75 17.40 36.60 7.22 10.32 135.57%
  QoQ % 291.08% -25.25% -26.72% -52.46% 406.93% -30.04% -
  Horiz. % 361.14% 92.34% 123.55% 168.60% 354.65% 69.96% 100.00%
EY 2.68 10.49 7.84 5.75 2.73 13.84 9.69 -57.58%
  QoQ % -74.45% 33.80% 36.35% 110.62% -80.27% 42.83% -
  Horiz. % 27.66% 108.26% 80.91% 59.34% 28.17% 142.83% 100.00%
DY 0.00 5.56 2.22 2.36 0.00 6.97 0.00 -
  QoQ % 0.00% 150.45% -5.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.77% 31.85% 33.86% 0.00% 100.00% -
P/NAPS 1.23 1.30 1.26 1.19 1.18 1.16 1.27 -2.11%
  QoQ % -5.38% 3.17% 5.88% 0.85% 1.72% -8.66% -
  Horiz. % 96.85% 102.36% 99.21% 93.70% 92.91% 91.34% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers