Highlights

[LUXCHEM] QoQ Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -10.69%    YoY -     -4.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 140,859 121,834 112,019 133,957 129,067 130,944 127,329 6.96%
  QoQ % 15.62% 8.76% -16.38% 3.79% -1.43% 2.84% -
  Horiz. % 110.63% 95.68% 87.98% 105.21% 101.36% 102.84% 100.00%
PBT 6,053 7,944 5,329 7,586 8,508 6,815 7,655 -14.48%
  QoQ % -23.80% 49.07% -29.75% -10.84% 24.84% -10.97% -
  Horiz. % 79.07% 103.78% 69.61% 99.10% 111.14% 89.03% 100.00%
Tax -1,529 -1,997 -1,341 -1,925 -2,153 -1,487 -2,071 -18.30%
  QoQ % 23.44% -48.92% 30.34% 10.59% -44.79% 28.20% -
  Horiz. % 73.83% 96.43% 64.75% 92.95% 103.96% 71.80% 100.00%
NP 4,524 5,947 3,988 5,661 6,355 5,328 5,584 -13.08%
  QoQ % -23.93% 49.12% -29.55% -10.92% 19.28% -4.58% -
  Horiz. % 81.02% 106.50% 71.42% 101.38% 113.81% 95.42% 100.00%
NP to SH 4,510 5,984 4,029 5,674 6,353 5,345 5,584 -13.26%
  QoQ % -24.63% 48.52% -28.99% -10.69% 18.86% -4.28% -
  Horiz. % 80.77% 107.16% 72.15% 101.61% 113.77% 95.72% 100.00%
Tax Rate 25.26 % 25.14 % 25.16 % 25.38 % 25.31 % 21.82 % 27.05 % -4.46%
  QoQ % 0.48% -0.08% -0.87% 0.28% 15.99% -19.33% -
  Horiz. % 93.38% 92.94% 93.01% 93.83% 93.57% 80.67% 100.00%
Total Cost 136,335 115,887 108,031 128,296 122,712 125,616 121,745 7.83%
  QoQ % 17.64% 7.27% -15.80% 4.55% -2.31% 3.18% -
  Horiz. % 111.98% 95.19% 88.74% 105.38% 100.79% 103.18% 100.00%
Net Worth 140,368 137,487 131,237 130,436 132,516 126,515 119,471 11.33%
  QoQ % 2.10% 4.76% 0.61% -1.57% 4.74% 5.90% -
  Horiz. % 117.49% 115.08% 109.85% 109.18% 110.92% 105.90% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 7,201 - 3,913 - 7,825 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.03% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % 120.35 % - % 68.97 % - % 146.41 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.20% 0.00% 47.11% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,368 137,487 131,237 130,436 132,516 126,515 119,471 11.33%
  QoQ % 2.10% 4.76% 0.61% -1.57% 4.74% 5.90% -
  Horiz. % 117.49% 115.08% 109.85% 109.18% 110.92% 105.90% 100.00%
NOSH 129,971 130,940 131,237 130,436 129,918 130,428 129,860 0.06%
  QoQ % -0.74% -0.23% 0.61% 0.40% -0.39% 0.44% -
  Horiz. % 100.09% 100.83% 101.06% 100.44% 100.04% 100.44% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.21 % 4.88 % 3.56 % 4.23 % 4.92 % 4.07 % 4.39 % -18.82%
  QoQ % -34.22% 37.08% -15.84% -14.02% 20.88% -7.29% -
  Horiz. % 73.12% 111.16% 81.09% 96.36% 112.07% 92.71% 100.00%
ROE 3.21 % 4.35 % 3.07 % 4.35 % 4.79 % 4.22 % 4.67 % -22.10%
  QoQ % -26.21% 41.69% -29.43% -9.19% 13.51% -9.64% -
  Horiz. % 68.74% 93.15% 65.74% 93.15% 102.57% 90.36% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 108.38 93.05 85.36 102.70 99.34 100.40 98.05 6.90%
  QoQ % 16.48% 9.01% -16.88% 3.38% -1.06% 2.40% -
  Horiz. % 110.54% 94.90% 87.06% 104.74% 101.32% 102.40% 100.00%
EPS 3.47 4.57 3.07 4.35 4.89 4.10 4.30 -13.31%
  QoQ % -24.07% 48.86% -29.43% -11.04% 19.27% -4.65% -
  Horiz. % 80.70% 106.28% 71.40% 101.16% 113.72% 95.35% 100.00%
DPS 0.00 5.50 0.00 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.67% 0.00% 50.00% 0.00% 100.00% -
NAPS 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 11.27%
  QoQ % 2.86% 5.00% 0.00% -1.96% 5.15% 5.43% -
  Horiz. % 117.39% 114.13% 108.70% 108.70% 110.87% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.75 13.62 12.52 14.98 14.43 14.64 14.24 6.94%
  QoQ % 15.64% 8.79% -16.42% 3.81% -1.43% 2.81% -
  Horiz. % 110.60% 95.65% 87.92% 105.20% 101.33% 102.81% 100.00%
EPS 0.50 0.67 0.45 0.63 0.71 0.60 0.62 -13.35%
  QoQ % -25.37% 48.89% -28.57% -11.27% 18.33% -3.23% -
  Horiz. % 80.65% 108.06% 72.58% 101.61% 114.52% 96.77% 100.00%
DPS 0.00 0.81 0.00 0.44 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.10% 0.00% 50.57% 0.00% 100.00% -
NAPS 0.1569 0.1537 0.1467 0.1458 0.1482 0.1415 0.1336 11.30%
  QoQ % 2.08% 4.77% 0.62% -1.62% 4.73% 5.91% -
  Horiz. % 117.44% 115.04% 109.81% 109.13% 110.93% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 -
P/RPS 1.18 1.34 1.45 1.15 1.12 1.01 0.99 12.40%
  QoQ % -11.94% -7.59% 26.09% 2.68% 10.89% 2.02% -
  Horiz. % 119.19% 135.35% 146.46% 116.16% 113.13% 102.02% 100.00%
P/EPS 36.89 27.35 40.39 27.13 22.70 24.65 22.56 38.76%
  QoQ % 34.88% -32.29% 48.88% 19.52% -7.91% 9.26% -
  Horiz. % 163.52% 121.23% 179.03% 120.26% 100.62% 109.26% 100.00%
EY 2.71 3.66 2.48 3.69 4.41 4.06 4.43 -27.92%
  QoQ % -25.96% 47.58% -32.79% -16.33% 8.62% -8.35% -
  Horiz. % 61.17% 82.62% 55.98% 83.30% 99.55% 91.65% 100.00%
DY 0.00 4.40 0.00 2.54 0.00 5.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.07% 0.00% 42.76% 0.00% 100.00% -
P/NAPS 1.19 1.19 1.24 1.18 1.09 1.04 1.05 8.69%
  QoQ % 0.00% -4.03% 5.08% 8.26% 4.81% -0.95% -
  Horiz. % 113.33% 113.33% 118.10% 112.38% 103.81% 99.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 -
Price 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 -
P/RPS 1.17 1.31 1.49 1.29 1.15 1.11 1.04 8.16%
  QoQ % -10.69% -12.08% 15.50% 12.17% 3.60% 6.73% -
  Horiz. % 112.50% 125.96% 143.27% 124.04% 110.58% 106.73% 100.00%
P/EPS 36.60 26.70 41.37 30.34 23.31 27.09 23.72 33.49%
  QoQ % 37.08% -35.46% 36.35% 30.16% -13.95% 14.21% -
  Horiz. % 154.30% 112.56% 174.41% 127.91% 98.27% 114.21% 100.00%
EY 2.73 3.75 2.42 3.30 4.29 3.69 4.22 -25.18%
  QoQ % -27.20% 54.96% -26.67% -23.08% 16.26% -12.56% -
  Horiz. % 64.69% 88.86% 57.35% 78.20% 101.66% 87.44% 100.00%
DY 0.00 4.51 0.00 2.27 0.00 5.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.36% 0.00% 41.96% 0.00% 100.00% -
P/NAPS 1.18 1.16 1.27 1.32 1.12 1.14 1.11 4.16%
  QoQ % 1.72% -8.66% -3.79% 17.86% -1.75% 2.70% -
  Horiz. % 106.31% 104.50% 114.41% 118.92% 100.90% 102.70% 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.
 


 

250  330  560  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.16+0.015 
 HSI-H8E 0.29+0.015 
 HSI-C7E 0.21-0.02 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers