Highlights

[LUXCHEM] QoQ Cumulative 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 -     37.27%    YoY -     -2.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 396,075 273,792 140,859 496,877 375,043 263,024 129,067 111.03%
  QoQ % 44.66% 94.37% -71.65% 32.49% 42.59% 103.79% -
  Horiz. % 306.88% 212.13% 109.14% 384.98% 290.58% 203.79% 100.00%
PBT 18,304 12,607 6,053 29,367 21,423 16,094 8,508 66.58%
  QoQ % 45.19% 108.28% -79.39% 37.08% 33.11% 89.16% -
  Horiz. % 215.14% 148.18% 71.14% 345.17% 251.80% 189.16% 100.00%
Tax -4,721 -3,129 -1,529 -7,416 -5,419 -4,078 -2,153 68.70%
  QoQ % -50.88% -104.64% 79.38% -36.85% -32.88% -89.41% -
  Horiz. % 219.28% 145.33% 71.02% 344.45% 251.70% 189.41% 100.00%
NP 13,583 9,478 4,524 21,951 16,004 12,016 6,355 65.85%
  QoQ % 43.31% 109.50% -79.39% 37.16% 33.19% 89.08% -
  Horiz. % 213.74% 149.14% 71.19% 345.41% 251.83% 189.08% 100.00%
NP to SH 13,773 9,489 4,510 22,041 16,057 12,027 6,353 67.43%
  QoQ % 45.15% 110.40% -79.54% 37.27% 33.51% 89.31% -
  Horiz. % 216.80% 149.36% 70.99% 346.94% 252.75% 189.31% 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 382,492 264,314 136,335 474,926 359,039 251,008 122,712 113.23%
  QoQ % 44.71% 93.87% -71.29% 32.28% 43.04% 104.55% -
  Horiz. % 311.70% 215.39% 111.10% 387.02% 292.59% 204.55% 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 3,901 3,899 - 11,092 - 3,904 - -
  QoQ % 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.92% 99.86% 0.00% 284.06% 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 9.90 % 6.82 % 3.21 % 16.09 % 12.31 % 9.24 % 4.79 % 62.18%
  QoQ % 45.16% 112.46% -80.05% 30.71% 33.23% 92.90% -
  Horiz. % 206.68% 142.38% 67.01% 335.91% 256.99% 192.90% 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 304.54 210.63 108.38 380.76 287.52 202.07 99.34 110.89%
  QoQ % 44.59% 94.34% -71.54% 32.43% 42.29% 103.41% -
  Horiz. % 306.56% 212.03% 109.10% 383.29% 289.43% 203.41% 100.00%
EPS 10.59 7.30 3.47 16.89 12.31 9.24 4.89 67.31%
  QoQ % 45.07% 110.37% -79.46% 37.21% 33.23% 88.96% -
  Horiz. % 216.56% 149.28% 70.96% 345.40% 251.74% 188.96% 100.00%
DPS 3.00 3.00 0.00 8.50 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 283.33% 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 44.21 30.56 15.72 55.47 41.87 29.36 14.41 111.00%
  QoQ % 44.67% 94.40% -71.66% 32.48% 42.61% 103.75% -
  Horiz. % 306.80% 212.07% 109.09% 384.94% 290.56% 203.75% 100.00%
EPS 1.54 1.06 0.50 2.46 1.79 1.34 0.71 67.48%
  QoQ % 45.28% 112.00% -79.67% 37.43% 33.58% 88.73% -
  Horiz. % 216.90% 149.30% 70.42% 346.48% 252.11% 188.73% 100.00%
DPS 0.44 0.44 0.00 1.24 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 281.82% 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 0.40 0.58 1.18 0.33 0.43 0.58 1.12 -49.63%
  QoQ % -31.03% -50.85% 257.58% -23.26% -25.86% -48.21% -
  Horiz. % 35.71% 51.79% 105.36% 29.46% 38.39% 51.79% 100.00%
P/EPS 11.61 16.85 36.89 7.40 10.07 12.77 22.70 -36.02%
  QoQ % -31.10% -54.32% 398.51% -26.51% -21.14% -43.74% -
  Horiz. % 51.15% 74.23% 162.51% 32.60% 44.36% 56.26% 100.00%
EY 8.61 5.93 2.71 13.51 9.93 7.83 4.41 56.15%
  QoQ % 45.19% 118.82% -79.94% 36.05% 26.82% 77.55% -
  Horiz. % 195.24% 134.47% 61.45% 306.35% 225.17% 177.55% 100.00%
DY 2.44 2.44 0.00 6.80 0.00 2.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.06% 96.06% 0.00% 267.72% 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 0.44 0.60 1.17 0.32 0.44 0.65 1.15 -47.27%
  QoQ % -26.67% -48.72% 265.62% -27.27% -32.31% -43.48% -
  Horiz. % 38.26% 52.17% 101.74% 27.83% 38.26% 56.52% 100.00%
P/EPS 12.75 17.40 36.60 7.22 10.32 14.29 23.31 -33.09%
  QoQ % -26.72% -52.46% 406.93% -30.04% -27.78% -38.70% -
  Horiz. % 54.70% 74.65% 157.01% 30.97% 44.27% 61.30% 100.00%
EY 7.84 5.75 2.73 13.84 9.69 7.00 4.29 49.42%
  QoQ % 36.35% 110.62% -80.27% 42.83% 38.43% 63.17% -
  Horiz. % 182.75% 134.03% 63.64% 322.61% 225.87% 163.17% 100.00%
DY 2.22 2.36 0.00 6.97 0.00 2.27 0.00 -
  QoQ % -5.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.80% 103.96% 0.00% 307.05% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers