Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -79.54%    YoY -     -29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 524,937 396,075 273,792 140,859 496,877 375,043 263,024 58.32%
  QoQ % 32.53% 44.66% 94.37% -71.65% 32.49% 42.59% -
  Horiz. % 199.58% 150.59% 104.09% 53.55% 188.91% 142.59% 100.00%
PBT 26,170 18,304 12,607 6,053 29,367 21,423 16,094 38.16%
  QoQ % 42.97% 45.19% 108.28% -79.39% 37.08% 33.11% -
  Horiz. % 162.61% 113.73% 78.33% 37.61% 182.47% 133.11% 100.00%
Tax -6,776 -4,721 -3,129 -1,529 -7,416 -5,419 -4,078 40.16%
  QoQ % -43.53% -50.88% -104.64% 79.38% -36.85% -32.88% -
  Horiz. % 166.16% 115.77% 76.73% 37.49% 181.85% 132.88% 100.00%
NP 19,394 13,583 9,478 4,524 21,951 16,004 12,016 37.48%
  QoQ % 42.78% 43.31% 109.50% -79.39% 37.16% 33.19% -
  Horiz. % 161.40% 113.04% 78.88% 37.65% 182.68% 133.19% 100.00%
NP to SH 19,648 13,773 9,489 4,510 22,041 16,057 12,027 38.59%
  QoQ % 42.66% 45.15% 110.40% -79.54% 37.27% 33.51% -
  Horiz. % 163.37% 114.52% 78.90% 37.50% 183.26% 133.51% 100.00%
Tax Rate 25.89 % 25.79 % 24.82 % 25.26 % 25.25 % 25.30 % 25.34 % 1.44%
  QoQ % 0.39% 3.91% -1.74% 0.04% -0.20% -0.16% -
  Horiz. % 102.17% 101.78% 97.95% 99.68% 99.64% 99.84% 100.00%
Total Cost 505,543 382,492 264,314 136,335 474,926 359,039 251,008 59.28%
  QoQ % 32.17% 44.71% 93.87% -71.29% 32.28% 43.04% -
  Horiz. % 201.41% 152.38% 105.30% 54.32% 189.21% 143.04% 100.00%
Net Worth 144,321 139,160 139,085 140,368 137,022 130,438 130,162 7.11%
  QoQ % 3.71% 0.05% -0.91% 2.44% 5.05% 0.21% -
  Horiz. % 110.88% 106.91% 106.86% 107.84% 105.27% 100.21% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,401 3,901 3,899 - 11,092 - 3,904 91.82%
  QoQ % 166.59% 0.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.37% 99.92% 99.86% 0.00% 284.06% 0.00% 100.00%
Div Payout % 52.94 % 28.33 % 41.10 % - % 50.33 % - % 32.47 % 38.40%
  QoQ % 86.87% -31.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.04% 87.25% 126.58% 0.00% 155.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 144,321 139,160 139,085 140,368 137,022 130,438 130,162 7.11%
  QoQ % 3.71% 0.05% -0.91% 2.44% 5.05% 0.21% -
  Horiz. % 110.88% 106.91% 106.86% 107.84% 105.27% 100.21% 100.00%
NOSH 130,019 130,056 129,986 129,971 130,497 130,438 130,162 -0.07%
  QoQ % -0.03% 0.05% 0.01% -0.40% 0.04% 0.21% -
  Horiz. % 99.89% 99.92% 99.86% 99.85% 100.26% 100.21% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.69 % 3.43 % 3.46 % 3.21 % 4.42 % 4.27 % 4.57 % -13.26%
  QoQ % 7.58% -0.87% 7.79% -27.38% 3.51% -6.56% -
  Horiz. % 80.74% 75.05% 75.71% 70.24% 96.72% 93.44% 100.00%
ROE 13.61 % 9.90 % 6.82 % 3.21 % 16.09 % 12.31 % 9.24 % 29.37%
  QoQ % 37.47% 45.16% 112.46% -80.05% 30.71% 33.23% -
  Horiz. % 147.29% 107.14% 73.81% 34.74% 174.13% 133.23% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 403.74 304.54 210.63 108.38 380.76 287.52 202.07 58.44%
  QoQ % 32.57% 44.59% 94.34% -71.54% 32.43% 42.29% -
  Horiz. % 199.80% 150.71% 104.24% 53.63% 188.43% 142.29% 100.00%
EPS 7.56 10.59 7.30 3.47 16.89 12.31 9.24 -12.49%
  QoQ % -28.61% 45.07% 110.37% -79.46% 37.21% 33.23% -
  Horiz. % 81.82% 114.61% 79.00% 37.55% 182.79% 133.23% 100.00%
DPS 8.00 3.00 3.00 0.00 8.50 0.00 3.00 91.96%
  QoQ % 166.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 100.00% 100.00% 0.00% 283.33% 0.00% 100.00%
NAPS 1.1100 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 7.18%
  QoQ % 3.74% 0.00% -0.93% 2.86% 5.00% 0.00% -
  Horiz. % 111.00% 107.00% 107.00% 108.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.65 44.25 30.59 15.74 55.52 41.90 29.39 58.31%
  QoQ % 32.54% 44.66% 94.35% -71.65% 32.51% 42.57% -
  Horiz. % 199.56% 150.56% 104.08% 53.56% 188.91% 142.57% 100.00%
EPS 2.20 1.54 1.06 0.50 2.46 1.79 1.34 39.04%
  QoQ % 42.86% 45.28% 112.00% -79.67% 37.43% 33.58% -
  Horiz. % 164.18% 114.93% 79.10% 37.31% 183.58% 133.58% 100.00%
DPS 1.16 0.44 0.44 0.00 1.24 0.00 0.44 90.50%
  QoQ % 163.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.64% 100.00% 100.00% 0.00% 281.82% 0.00% 100.00%
NAPS 0.1612 0.1555 0.1554 0.1568 0.1531 0.1457 0.1454 7.10%
  QoQ % 3.67% 0.06% -0.89% 2.42% 5.08% 0.21% -
  Horiz. % 110.87% 106.95% 106.88% 107.84% 105.30% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 -
P/RPS 0.32 0.40 0.58 1.18 0.33 0.43 0.58 -32.66%
  QoQ % -20.00% -31.03% -50.85% 257.58% -23.26% -25.86% -
  Horiz. % 55.17% 68.97% 100.00% 203.45% 56.90% 74.14% 100.00%
P/EPS 8.54 11.61 16.85 36.89 7.40 10.07 12.77 -23.47%
  QoQ % -26.44% -31.10% -54.32% 398.51% -26.51% -21.14% -
  Horiz. % 66.88% 90.92% 131.95% 288.88% 57.95% 78.86% 100.00%
EY 11.71 8.61 5.93 2.71 13.51 9.93 7.83 30.68%
  QoQ % 36.00% 45.19% 118.82% -79.94% 36.05% 26.82% -
  Horiz. % 149.55% 109.96% 75.73% 34.61% 172.54% 126.82% 100.00%
DY 6.20 2.44 2.44 0.00 6.80 0.00 2.54 80.99%
  QoQ % 154.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 244.09% 96.06% 96.06% 0.00% 267.72% 0.00% 100.00%
P/NAPS 1.16 1.15 1.15 1.19 1.19 1.24 1.18 -1.13%
  QoQ % 0.87% 0.00% -3.36% 0.00% -4.03% 5.08% -
  Horiz. % 98.31% 97.46% 97.46% 100.85% 100.85% 105.08% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 -
Price 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 -
P/RPS 0.36 0.44 0.60 1.17 0.32 0.44 0.65 -32.49%
  QoQ % -18.18% -26.67% -48.72% 265.62% -27.27% -32.31% -
  Horiz. % 55.38% 67.69% 92.31% 180.00% 49.23% 67.69% 100.00%
P/EPS 9.53 12.75 17.40 36.60 7.22 10.32 14.29 -23.61%
  QoQ % -25.25% -26.72% -52.46% 406.93% -30.04% -27.78% -
  Horiz. % 66.69% 89.22% 121.76% 256.12% 50.52% 72.22% 100.00%
EY 10.49 7.84 5.75 2.73 13.84 9.69 7.00 30.86%
  QoQ % 33.80% 36.35% 110.62% -80.27% 42.83% 38.43% -
  Horiz. % 149.86% 112.00% 82.14% 39.00% 197.71% 138.43% 100.00%
DY 5.56 2.22 2.36 0.00 6.97 0.00 2.27 81.41%
  QoQ % 150.45% -5.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 244.93% 97.80% 103.96% 0.00% 307.05% 0.00% 100.00%
P/NAPS 1.30 1.26 1.19 1.18 1.16 1.27 1.32 -1.01%
  QoQ % 3.17% 5.88% 0.85% 1.72% -8.66% -3.79% -
  Horiz. % 98.48% 95.45% 90.15% 89.39% 87.88% 96.21% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers