Highlights

[LUXCHEM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     10.40%    YoY -     -12.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 143,464 128,862 122,283 132,932 140,859 121,834 112,019 17.95%
  QoQ % 11.33% 5.38% -8.01% -5.63% 15.62% 8.76% -
  Horiz. % 128.07% 115.04% 109.16% 118.67% 125.75% 108.76% 100.00%
PBT 6,665 7,866 5,697 6,554 6,053 7,944 5,329 16.10%
  QoQ % -15.27% 38.07% -13.08% 8.28% -23.80% 49.07% -
  Horiz. % 125.07% 147.61% 106.91% 122.99% 113.59% 149.07% 100.00%
Tax -1,626 -2,055 -1,592 -1,600 -1,529 -1,997 -1,341 13.72%
  QoQ % 20.88% -29.08% 0.50% -4.64% 23.44% -48.92% -
  Horiz. % 121.25% 153.24% 118.72% 119.31% 114.02% 148.92% 100.00%
NP 5,039 5,811 4,105 4,954 4,524 5,947 3,988 16.89%
  QoQ % -13.29% 41.56% -17.14% 9.50% -23.93% 49.12% -
  Horiz. % 126.35% 145.71% 102.93% 124.22% 113.44% 149.12% 100.00%
NP to SH 4,958 5,874 4,285 4,979 4,510 5,984 4,029 14.85%
  QoQ % -15.59% 37.08% -13.94% 10.40% -24.63% 48.52% -
  Horiz. % 123.06% 145.79% 106.35% 123.58% 111.94% 148.52% 100.00%
Tax Rate 24.40 % 26.13 % 27.94 % 24.41 % 25.26 % 25.14 % 25.16 % -2.03%
  QoQ % -6.62% -6.48% 14.46% -3.37% 0.48% -0.08% -
  Horiz. % 96.98% 103.86% 111.05% 97.02% 100.40% 99.92% 100.00%
Total Cost 138,425 123,051 118,178 127,978 136,335 115,887 108,031 17.99%
  QoQ % 12.49% 4.12% -7.66% -6.13% 17.64% 7.27% -
  Horiz. % 128.13% 113.90% 109.39% 118.46% 126.20% 107.27% 100.00%
Net Worth 149,650 129,934 138,937 139,100 140,368 137,487 131,237 9.16%
  QoQ % 15.17% -6.48% -0.12% -0.90% 2.10% 4.76% -
  Horiz. % 114.03% 99.01% 105.87% 105.99% 106.96% 104.76% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,496 - 3,900 - 7,201 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.21% 0.00% 54.15% 0.00% 100.00% -
Div Payout % - % 110.60 % - % 78.33 % - % 120.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.90% 0.00% 65.09% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,650 129,934 138,937 139,100 140,368 137,487 131,237 9.16%
  QoQ % 15.17% -6.48% -0.12% -0.90% 2.10% 4.76% -
  Horiz. % 114.03% 99.01% 105.87% 105.99% 106.96% 104.76% 100.00%
NOSH 130,131 129,934 129,848 130,000 129,971 130,940 131,237 -0.56%
  QoQ % 0.15% 0.07% -0.12% 0.02% -0.74% -0.23% -
  Horiz. % 99.16% 99.01% 98.94% 99.06% 99.03% 99.77% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.51 % 4.51 % 3.36 % 3.73 % 3.21 % 4.88 % 3.56 % -0.94%
  QoQ % -22.17% 34.23% -9.92% 16.20% -34.22% 37.08% -
  Horiz. % 98.60% 126.69% 94.38% 104.78% 90.17% 137.08% 100.00%
ROE 3.31 % 4.52 % 3.08 % 3.58 % 3.21 % 4.35 % 3.07 % 5.15%
  QoQ % -26.77% 46.75% -13.97% 11.53% -26.21% 41.69% -
  Horiz. % 107.82% 147.23% 100.33% 116.61% 104.56% 141.69% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.25 99.17 94.17 102.26 108.38 93.05 85.36 18.62%
  QoQ % 11.17% 5.31% -7.91% -5.65% 16.48% 9.01% -
  Horiz. % 129.16% 116.18% 110.32% 119.80% 126.97% 109.01% 100.00%
EPS 3.81 2.26 3.30 3.83 3.47 4.57 3.07 15.50%
  QoQ % 68.58% -31.52% -13.84% 10.37% -24.07% 48.86% -
  Horiz. % 124.10% 73.62% 107.49% 124.76% 113.03% 148.86% 100.00%
DPS 0.00 5.00 0.00 3.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.91% 0.00% 54.55% 0.00% 100.00% -
NAPS 1.1500 1.0000 1.0700 1.0700 1.0800 1.0500 1.0000 9.77%
  QoQ % 15.00% -6.54% 0.00% -0.93% 2.86% 5.00% -
  Horiz. % 115.00% 100.00% 107.00% 107.00% 108.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,773
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.11 14.47 13.73 14.92 15.81 13.68 12.58 17.94%
  QoQ % 11.33% 5.39% -7.98% -5.63% 15.57% 8.74% -
  Horiz. % 128.06% 115.02% 109.14% 118.60% 125.68% 108.74% 100.00%
EPS 0.56 0.66 0.48 0.56 0.51 0.67 0.45 15.71%
  QoQ % -15.15% 37.50% -14.29% 9.80% -23.88% 48.89% -
  Horiz. % 124.44% 146.67% 106.67% 124.44% 113.33% 148.89% 100.00%
DPS 0.00 0.73 0.00 0.44 0.00 0.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.12% 0.00% 54.32% 0.00% 100.00% -
NAPS 0.1680 0.1459 0.1560 0.1562 0.1576 0.1543 0.1473 9.17%
  QoQ % 15.15% -6.47% -0.13% -0.89% 2.14% 4.75% -
  Horiz. % 114.05% 99.05% 105.91% 106.04% 106.99% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 -
P/RPS 1.31 1.30 1.31 1.20 1.18 1.34 1.45 -6.55%
  QoQ % 0.77% -0.76% 9.17% 1.69% -11.94% -7.59% -
  Horiz. % 90.34% 89.66% 90.34% 82.76% 81.38% 92.41% 100.00%
P/EPS 37.80 28.54 37.27 32.11 36.89 27.35 40.39 -4.33%
  QoQ % 32.45% -23.42% 16.07% -12.96% 34.88% -32.29% -
  Horiz. % 93.59% 70.66% 92.28% 79.50% 91.33% 67.71% 100.00%
EY 2.65 3.50 2.68 3.11 2.71 3.66 2.48 4.52%
  QoQ % -24.29% 30.60% -13.83% 14.76% -25.96% 47.58% -
  Horiz. % 106.85% 141.13% 108.06% 125.40% 109.27% 147.58% 100.00%
DY 0.00 3.88 0.00 2.44 0.00 4.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.18% 0.00% 55.45% 0.00% 100.00% -
P/NAPS 1.25 1.29 1.15 1.15 1.19 1.19 1.24 0.54%
  QoQ % -3.10% 12.17% 0.00% -3.36% 0.00% -4.03% -
  Horiz. % 100.81% 104.03% 92.74% 92.74% 95.97% 95.97% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 -
Price 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 -
P/RPS 1.29 1.45 1.43 1.24 1.17 1.31 1.49 -9.17%
  QoQ % -11.03% 1.40% 15.32% 5.98% -10.69% -12.08% -
  Horiz. % 86.58% 97.32% 95.97% 83.22% 78.52% 87.92% 100.00%
P/EPS 37.27 31.85 40.91 33.16 36.60 26.70 41.37 -6.73%
  QoQ % 17.02% -22.15% 23.37% -9.40% 37.08% -35.46% -
  Horiz. % 90.09% 76.99% 98.89% 80.15% 88.47% 64.54% 100.00%
EY 2.68 3.14 2.44 3.02 2.73 3.75 2.42 7.05%
  QoQ % -14.65% 28.69% -19.21% 10.62% -27.20% 54.96% -
  Horiz. % 110.74% 129.75% 100.83% 124.79% 112.81% 154.96% 100.00%
DY 0.00 3.47 0.00 2.36 0.00 4.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.94% 0.00% 52.33% 0.00% 100.00% -
P/NAPS 1.23 1.44 1.26 1.19 1.18 1.16 1.27 -2.11%
  QoQ % -14.58% 14.29% 5.88% 0.85% 1.72% -8.66% -
  Horiz. % 96.85% 113.39% 99.21% 93.70% 92.91% 91.34% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers