Highlights

[LUXCHEM] QoQ Quarter Result on 2012-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -28.99%    YoY -     -27.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 132,932 140,859 121,834 112,019 133,957 129,067 130,944 1.01%
  QoQ % -5.63% 15.62% 8.76% -16.38% 3.79% -1.43% -
  Horiz. % 101.52% 107.57% 93.04% 85.55% 102.30% 98.57% 100.00%
PBT 6,554 6,053 7,944 5,329 7,586 8,508 6,815 -2.57%
  QoQ % 8.28% -23.80% 49.07% -29.75% -10.84% 24.84% -
  Horiz. % 96.17% 88.82% 116.57% 78.20% 111.31% 124.84% 100.00%
Tax -1,600 -1,529 -1,997 -1,341 -1,925 -2,153 -1,487 5.01%
  QoQ % -4.64% 23.44% -48.92% 30.34% 10.59% -44.79% -
  Horiz. % 107.60% 102.82% 134.30% 90.18% 129.46% 144.79% 100.00%
NP 4,954 4,524 5,947 3,988 5,661 6,355 5,328 -4.74%
  QoQ % 9.50% -23.93% 49.12% -29.55% -10.92% 19.28% -
  Horiz. % 92.98% 84.91% 111.62% 74.85% 106.25% 119.28% 100.00%
NP to SH 4,979 4,510 5,984 4,029 5,674 6,353 5,345 -4.62%
  QoQ % 10.40% -24.63% 48.52% -28.99% -10.69% 18.86% -
  Horiz. % 93.15% 84.38% 111.96% 75.38% 106.16% 118.86% 100.00%
Tax Rate 24.41 % 25.26 % 25.14 % 25.16 % 25.38 % 25.31 % 21.82 % 7.77%
  QoQ % -3.37% 0.48% -0.08% -0.87% 0.28% 15.99% -
  Horiz. % 111.87% 115.77% 115.22% 115.31% 116.32% 115.99% 100.00%
Total Cost 127,978 136,335 115,887 108,031 128,296 122,712 125,616 1.25%
  QoQ % -6.13% 17.64% 7.27% -15.80% 4.55% -2.31% -
  Horiz. % 101.88% 108.53% 92.25% 86.00% 102.13% 97.69% 100.00%
Net Worth 139,100 140,368 137,487 131,237 130,436 132,516 126,515 6.53%
  QoQ % -0.90% 2.10% 4.76% 0.61% -1.57% 4.74% -
  Horiz. % 109.95% 110.95% 108.67% 103.73% 103.10% 104.74% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,900 - 7,201 - 3,913 - 7,825 -37.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.84% 0.00% 92.03% 0.00% 50.00% 0.00% 100.00%
Div Payout % 78.33 % - % 120.35 % - % 68.97 % - % 146.41 % -34.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.50% 0.00% 82.20% 0.00% 47.11% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,100 140,368 137,487 131,237 130,436 132,516 126,515 6.53%
  QoQ % -0.90% 2.10% 4.76% 0.61% -1.57% 4.74% -
  Horiz. % 109.95% 110.95% 108.67% 103.73% 103.10% 104.74% 100.00%
NOSH 130,000 129,971 130,940 131,237 130,436 129,918 130,428 -0.22%
  QoQ % 0.02% -0.74% -0.23% 0.61% 0.40% -0.39% -
  Horiz. % 99.67% 99.65% 100.39% 100.62% 100.01% 99.61% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.73 % 3.21 % 4.88 % 3.56 % 4.23 % 4.92 % 4.07 % -5.65%
  QoQ % 16.20% -34.22% 37.08% -15.84% -14.02% 20.88% -
  Horiz. % 91.65% 78.87% 119.90% 87.47% 103.93% 120.88% 100.00%
ROE 3.58 % 3.21 % 4.35 % 3.07 % 4.35 % 4.79 % 4.22 % -10.39%
  QoQ % 11.53% -26.21% 41.69% -29.43% -9.19% 13.51% -
  Horiz. % 84.83% 76.07% 103.08% 72.75% 103.08% 113.51% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 102.26 108.38 93.05 85.36 102.70 99.34 100.40 1.23%
  QoQ % -5.65% 16.48% 9.01% -16.88% 3.38% -1.06% -
  Horiz. % 101.85% 107.95% 92.68% 85.02% 102.29% 98.94% 100.00%
EPS 3.83 3.47 4.57 3.07 4.35 4.89 4.10 -4.44%
  QoQ % 10.37% -24.07% 48.86% -29.43% -11.04% 19.27% -
  Horiz. % 93.41% 84.63% 111.46% 74.88% 106.10% 119.27% 100.00%
DPS 3.00 0.00 5.50 0.00 3.00 0.00 6.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 91.67% 0.00% 50.00% 0.00% 100.00%
NAPS 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 6.77%
  QoQ % -0.93% 2.86% 5.00% 0.00% -1.96% 5.15% -
  Horiz. % 110.31% 111.34% 108.25% 103.09% 103.09% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.84 15.72 13.60 12.50 14.95 14.41 14.62 1.00%
  QoQ % -5.60% 15.59% 8.80% -16.39% 3.75% -1.44% -
  Horiz. % 101.50% 107.52% 93.02% 85.50% 102.26% 98.56% 100.00%
EPS 0.56 0.50 0.67 0.45 0.63 0.71 0.60 -4.50%
  QoQ % 12.00% -25.37% 48.89% -28.57% -11.27% 18.33% -
  Horiz. % 93.33% 83.33% 111.67% 75.00% 105.00% 118.33% 100.00%
DPS 0.44 0.00 0.80 0.00 0.44 0.00 0.87 -36.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.57% 0.00% 91.95% 0.00% 50.57% 0.00% 100.00%
NAPS 0.1553 0.1567 0.1535 0.1465 0.1456 0.1479 0.1412 6.56%
  QoQ % -0.89% 2.08% 4.78% 0.62% -1.56% 4.75% -
  Horiz. % 109.99% 110.98% 108.71% 103.75% 103.12% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 -
P/RPS 1.20 1.18 1.34 1.45 1.15 1.12 1.01 12.19%
  QoQ % 1.69% -11.94% -7.59% 26.09% 2.68% 10.89% -
  Horiz. % 118.81% 116.83% 132.67% 143.56% 113.86% 110.89% 100.00%
P/EPS 32.11 36.89 27.35 40.39 27.13 22.70 24.65 19.29%
  QoQ % -12.96% 34.88% -32.29% 48.88% 19.52% -7.91% -
  Horiz. % 130.26% 149.66% 110.95% 163.85% 110.06% 92.09% 100.00%
EY 3.11 2.71 3.66 2.48 3.69 4.41 4.06 -16.29%
  QoQ % 14.76% -25.96% 47.58% -32.79% -16.33% 8.62% -
  Horiz. % 76.60% 66.75% 90.15% 61.08% 90.89% 108.62% 100.00%
DY 2.44 0.00 4.40 0.00 2.54 0.00 5.94 -44.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.08% 0.00% 74.07% 0.00% 42.76% 0.00% 100.00%
P/NAPS 1.15 1.19 1.19 1.24 1.18 1.09 1.04 6.94%
  QoQ % -3.36% 0.00% -4.03% 5.08% 8.26% 4.81% -
  Horiz. % 110.58% 114.42% 114.42% 119.23% 113.46% 104.81% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 -
Price 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 -
P/RPS 1.24 1.17 1.31 1.49 1.29 1.15 1.11 7.67%
  QoQ % 5.98% -10.69% -12.08% 15.50% 12.17% 3.60% -
  Horiz. % 111.71% 105.41% 118.02% 134.23% 116.22% 103.60% 100.00%
P/EPS 33.16 36.60 26.70 41.37 30.34 23.31 27.09 14.44%
  QoQ % -9.40% 37.08% -35.46% 36.35% 30.16% -13.95% -
  Horiz. % 122.41% 135.11% 98.56% 152.71% 112.00% 86.05% 100.00%
EY 3.02 2.73 3.75 2.42 3.30 4.29 3.69 -12.51%
  QoQ % 10.62% -27.20% 54.96% -26.67% -23.08% 16.26% -
  Horiz. % 81.84% 73.98% 101.63% 65.58% 89.43% 116.26% 100.00%
DY 2.36 0.00 4.51 0.00 2.27 0.00 5.41 -42.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.62% 0.00% 83.36% 0.00% 41.96% 0.00% 100.00%
P/NAPS 1.19 1.18 1.16 1.27 1.32 1.12 1.14 2.91%
  QoQ % 0.85% 1.72% -8.66% -3.79% 17.86% -1.75% -
  Horiz. % 104.39% 103.51% 101.75% 111.40% 115.79% 98.25% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers