Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.02%    YoY -     9.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 496,877 375,043 263,024 129,067 498,933 367,989 240,660 61.79%
  QoQ % 32.49% 42.59% 103.79% -74.13% 35.58% 52.91% -
  Horiz. % 206.46% 155.84% 109.29% 53.63% 207.32% 152.91% 100.00%
PBT 29,367 21,423 16,094 8,508 30,217 23,402 15,747 51.22%
  QoQ % 37.08% 33.11% 89.16% -71.84% 29.12% 48.61% -
  Horiz. % 186.49% 136.04% 102.20% 54.03% 191.89% 148.61% 100.00%
Tax -7,416 -5,419 -4,078 -2,153 -7,526 -6,039 -3,968 51.44%
  QoQ % -36.85% -32.88% -89.41% 71.39% -24.62% -52.19% -
  Horiz. % 186.90% 136.57% 102.77% 54.26% 189.67% 152.19% 100.00%
NP 21,951 16,004 12,016 6,355 22,691 17,363 11,779 51.15%
  QoQ % 37.16% 33.19% 89.08% -71.99% 30.69% 47.41% -
  Horiz. % 186.36% 135.87% 102.01% 53.95% 192.64% 147.41% 100.00%
NP to SH 22,041 16,057 12,027 6,353 22,708 17,363 11,779 51.56%
  QoQ % 37.27% 33.51% 89.31% -72.02% 30.78% 47.41% -
  Horiz. % 187.12% 136.32% 102.11% 53.93% 192.78% 147.41% 100.00%
Tax Rate 25.25 % 25.30 % 25.34 % 25.31 % 24.91 % 25.81 % 25.20 % 0.13%
  QoQ % -0.20% -0.16% 0.12% 1.61% -3.49% 2.42% -
  Horiz. % 100.20% 100.40% 100.56% 100.44% 98.85% 102.42% 100.00%
Total Cost 474,926 359,039 251,008 122,712 476,242 350,626 228,881 62.32%
  QoQ % 32.28% 43.04% 104.55% -74.23% 35.83% 53.19% -
  Horiz. % 207.50% 156.87% 109.67% 53.61% 208.07% 153.19% 100.00%
Net Worth 137,022 130,438 130,162 132,516 125,803 119,565 118,310 10.24%
  QoQ % 5.05% 0.21% -1.78% 5.34% 5.22% 1.06% -
  Horiz. % 115.82% 110.25% 110.02% 112.01% 106.33% 101.06% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,092 - 3,904 - 11,672 3,898 3,900 100.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 199.38% -0.04% -
  Horiz. % 284.39% 0.00% 100.12% 0.00% 299.27% 99.96% 100.00%
Div Payout % 50.33 % - % 32.47 % - % 51.40 % 22.46 % 33.11 % 32.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 128.85% -32.17% -
  Horiz. % 152.01% 0.00% 98.07% 0.00% 155.24% 67.83% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 137,022 130,438 130,162 132,516 125,803 119,565 118,310 10.24%
  QoQ % 5.05% 0.21% -1.78% 5.34% 5.22% 1.06% -
  Horiz. % 115.82% 110.25% 110.02% 112.01% 106.33% 101.06% 100.00%
NOSH 130,497 130,438 130,162 129,918 129,694 129,962 130,011 0.25%
  QoQ % 0.04% 0.21% 0.19% 0.17% -0.21% -0.04% -
  Horiz. % 100.37% 100.33% 100.12% 99.93% 99.76% 99.96% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.42 % 4.27 % 4.57 % 4.92 % 4.55 % 4.72 % 4.89 % -6.49%
  QoQ % 3.51% -6.56% -7.11% 8.13% -3.60% -3.48% -
  Horiz. % 90.39% 87.32% 93.46% 100.61% 93.05% 96.52% 100.00%
ROE 16.09 % 12.31 % 9.24 % 4.79 % 18.05 % 14.52 % 9.96 % 37.48%
  QoQ % 30.71% 33.23% 92.90% -73.46% 24.31% 45.78% -
  Horiz. % 161.55% 123.59% 92.77% 48.09% 181.22% 145.78% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 380.76 287.52 202.07 99.34 384.70 283.15 185.11 61.39%
  QoQ % 32.43% 42.29% 103.41% -74.18% 35.86% 52.96% -
  Horiz. % 205.69% 155.32% 109.16% 53.67% 207.82% 152.96% 100.00%
EPS 16.89 12.31 9.24 4.89 17.45 13.36 9.06 51.19%
  QoQ % 37.21% 33.23% 88.96% -71.98% 30.61% 47.46% -
  Horiz. % 186.42% 135.87% 101.99% 53.97% 192.60% 147.46% 100.00%
DPS 8.50 0.00 3.00 0.00 9.00 3.00 3.00 99.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 283.33% 0.00% 100.00% 0.00% 300.00% 100.00% 100.00%
NAPS 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 0.9100 9.96%
  QoQ % 5.00% 0.00% -1.96% 5.15% 5.43% 1.10% -
  Horiz. % 115.38% 109.89% 109.89% 112.09% 106.59% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.69 42.79 30.01 14.73 56.93 41.99 27.46 61.78%
  QoQ % 32.48% 42.59% 103.73% -74.13% 35.58% 52.91% -
  Horiz. % 206.45% 155.83% 109.29% 53.64% 207.32% 152.91% 100.00%
EPS 2.51 1.83 1.37 0.72 2.59 1.98 1.34 51.67%
  QoQ % 37.16% 33.58% 90.28% -72.20% 30.81% 47.76% -
  Horiz. % 187.31% 136.57% 102.24% 53.73% 193.28% 147.76% 100.00%
DPS 1.27 0.00 0.45 0.00 1.33 0.44 0.45 99.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 202.27% -2.22% -
  Horiz. % 282.22% 0.00% 100.00% 0.00% 295.56% 97.78% 100.00%
NAPS 0.1563 0.1488 0.1485 0.1512 0.1435 0.1364 0.1350 10.21%
  QoQ % 5.04% 0.20% -1.79% 5.37% 5.21% 1.04% -
  Horiz. % 115.78% 110.22% 110.00% 112.00% 106.30% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 1.0400 -
P/RPS 0.33 0.43 0.58 1.12 0.26 0.34 0.56 -29.60%
  QoQ % -23.26% -25.86% -48.21% 330.77% -23.53% -39.29% -
  Horiz. % 58.93% 76.79% 103.57% 200.00% 46.43% 60.71% 100.00%
P/EPS 7.40 10.07 12.77 22.70 5.77 7.26 11.48 -25.28%
  QoQ % -26.51% -21.14% -43.74% 293.41% -20.52% -36.76% -
  Horiz. % 64.46% 87.72% 111.24% 197.74% 50.26% 63.24% 100.00%
EY 13.51 9.93 7.83 4.41 17.34 13.77 8.71 33.82%
  QoQ % 36.05% 26.82% 77.55% -74.57% 25.93% 58.09% -
  Horiz. % 155.11% 114.01% 89.90% 50.63% 199.08% 158.09% 100.00%
DY 6.80 0.00 2.54 0.00 8.91 3.09 2.88 76.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 188.35% 7.29% -
  Horiz. % 236.11% 0.00% 88.19% 0.00% 309.37% 107.29% 100.00%
P/NAPS 1.19 1.24 1.18 1.09 1.04 1.05 1.14 2.89%
  QoQ % -4.03% 5.08% 8.26% 4.81% -0.95% -7.89% -
  Horiz. % 104.39% 108.77% 103.51% 95.61% 91.23% 92.11% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 29/07/11 -
Price 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 1.0400 -
P/RPS 0.32 0.44 0.65 1.15 0.29 0.36 0.56 -31.02%
  QoQ % -27.27% -32.31% -43.48% 296.55% -19.44% -35.71% -
  Horiz. % 57.14% 78.57% 116.07% 205.36% 51.79% 64.29% 100.00%
P/EPS 7.22 10.32 14.29 23.31 6.34 7.63 11.48 -26.49%
  QoQ % -30.04% -27.78% -38.70% 267.67% -16.91% -33.54% -
  Horiz. % 62.89% 89.90% 124.48% 203.05% 55.23% 66.46% 100.00%
EY 13.84 9.69 7.00 4.29 15.77 13.10 8.71 35.98%
  QoQ % 42.83% 38.43% 63.17% -72.80% 20.38% 50.40% -
  Horiz. % 158.90% 111.25% 80.37% 49.25% 181.06% 150.40% 100.00%
DY 6.97 0.00 2.27 0.00 8.11 2.94 2.88 79.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 175.85% 2.08% -
  Horiz. % 242.01% 0.00% 78.82% 0.00% 281.60% 102.08% 100.00%
P/NAPS 1.16 1.27 1.32 1.12 1.14 1.11 1.14 1.16%
  QoQ % -8.66% -3.79% 17.86% -1.75% 2.70% -2.63% -
  Horiz. % 101.75% 111.40% 115.79% 98.25% 100.00% 97.37% 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