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 - 895,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.47 41.87 29.36 14.41 55.70 41.08 26.87 61.77%
  QoQ % 32.48% 42.61% 103.75% -74.13% 35.59% 52.88% -
  Horiz. % 206.44% 155.82% 109.27% 53.63% 207.29% 152.88% 100.00%
EPS 2.46 1.79 1.34 0.71 2.53 1.94 1.31 51.92%
  QoQ % 37.43% 33.58% 88.73% -71.94% 30.41% 48.09% -
  Horiz. % 187.79% 136.64% 102.29% 54.20% 193.13% 148.09% 100.00%
DPS 1.24 0.00 0.44 0.00 1.30 0.44 0.44 98.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 195.45% 0.00% -
  Horiz. % 281.82% 0.00% 100.00% 0.00% 295.45% 100.00% 100.00%
NAPS 0.1530 0.1456 0.1453 0.1479 0.1404 0.1335 0.1321 10.24%
  QoQ % 5.08% 0.21% -1.76% 5.34% 5.17% 1.06% -
  Horiz. % 115.82% 110.22% 109.99% 111.96% 106.28% 101.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS