Highlights

[LUXCHEM] QoQ Quarter Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     48.52%    YoY -     11.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 122,283 132,932 140,859 121,834 112,019 133,957 129,067 -3.53%
  QoQ % -8.01% -5.63% 15.62% 8.76% -16.38% 3.79% -
  Horiz. % 94.74% 102.99% 109.14% 94.40% 86.79% 103.79% 100.00%
PBT 5,697 6,554 6,053 7,944 5,329 7,586 8,508 -23.44%
  QoQ % -13.08% 8.28% -23.80% 49.07% -29.75% -10.84% -
  Horiz. % 66.96% 77.03% 71.14% 93.37% 62.64% 89.16% 100.00%
Tax -1,592 -1,600 -1,529 -1,997 -1,341 -1,925 -2,153 -18.21%
  QoQ % 0.50% -4.64% 23.44% -48.92% 30.34% 10.59% -
  Horiz. % 73.94% 74.31% 71.02% 92.75% 62.29% 89.41% 100.00%
NP 4,105 4,954 4,524 5,947 3,988 5,661 6,355 -25.26%
  QoQ % -17.14% 9.50% -23.93% 49.12% -29.55% -10.92% -
  Horiz. % 64.59% 77.95% 71.19% 93.58% 62.75% 89.08% 100.00%
NP to SH 4,285 4,979 4,510 5,984 4,029 5,674 6,353 -23.07%
  QoQ % -13.94% 10.40% -24.63% 48.52% -28.99% -10.69% -
  Horiz. % 67.45% 78.37% 70.99% 94.19% 63.42% 89.31% 100.00%
Tax Rate 27.94 % 24.41 % 25.26 % 25.14 % 25.16 % 25.38 % 25.31 % 6.81%
  QoQ % 14.46% -3.37% 0.48% -0.08% -0.87% 0.28% -
  Horiz. % 110.39% 96.44% 99.80% 99.33% 99.41% 100.28% 100.00%
Total Cost 118,178 127,978 136,335 115,887 108,031 128,296 122,712 -2.48%
  QoQ % -7.66% -6.13% 17.64% 7.27% -15.80% 4.55% -
  Horiz. % 96.31% 104.29% 111.10% 94.44% 88.04% 104.55% 100.00%
Net Worth 138,937 139,100 140,368 137,487 131,237 130,436 132,516 3.20%
  QoQ % -0.12% -0.90% 2.10% 4.76% 0.61% -1.57% -
  Horiz. % 104.85% 104.97% 105.93% 103.75% 99.04% 98.43% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 3,900 - 7,201 - 3,913 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.67% 0.00% 184.04% 0.00% 100.00% -
Div Payout % - % 78.33 % - % 120.35 % - % 68.97 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.57% 0.00% 174.50% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 138,937 139,100 140,368 137,487 131,237 130,436 132,516 3.20%
  QoQ % -0.12% -0.90% 2.10% 4.76% 0.61% -1.57% -
  Horiz. % 104.85% 104.97% 105.93% 103.75% 99.04% 98.43% 100.00%
NOSH 129,848 130,000 129,971 130,940 131,237 130,436 129,918 -0.04%
  QoQ % -0.12% 0.02% -0.74% -0.23% 0.61% 0.40% -
  Horiz. % 99.95% 100.06% 100.04% 100.79% 101.02% 100.40% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.36 % 3.73 % 3.21 % 4.88 % 3.56 % 4.23 % 4.92 % -22.43%
  QoQ % -9.92% 16.20% -34.22% 37.08% -15.84% -14.02% -
  Horiz. % 68.29% 75.81% 65.24% 99.19% 72.36% 85.98% 100.00%
ROE 3.08 % 3.58 % 3.21 % 4.35 % 3.07 % 4.35 % 4.79 % -25.48%
  QoQ % -13.97% 11.53% -26.21% 41.69% -29.43% -9.19% -
  Horiz. % 64.30% 74.74% 67.01% 90.81% 64.09% 90.81% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.17 102.26 108.38 93.05 85.36 102.70 99.34 -3.50%
  QoQ % -7.91% -5.65% 16.48% 9.01% -16.88% 3.38% -
  Horiz. % 94.80% 102.94% 109.10% 93.67% 85.93% 103.38% 100.00%
EPS 3.30 3.83 3.47 4.57 3.07 4.35 4.89 -23.04%
  QoQ % -13.84% 10.37% -24.07% 48.86% -29.43% -11.04% -
  Horiz. % 67.48% 78.32% 70.96% 93.46% 62.78% 88.96% 100.00%
DPS 0.00 3.00 0.00 5.50 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 183.33% 0.00% 100.00% -
NAPS 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 3.24%
  QoQ % 0.00% -0.93% 2.86% 5.00% 0.00% -1.96% -
  Horiz. % 104.90% 104.90% 105.88% 102.94% 98.04% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.97 15.18 16.09 13.92 12.79 15.30 14.74 -3.51%
  QoQ % -7.97% -5.66% 15.59% 8.84% -16.41% 3.80% -
  Horiz. % 94.78% 102.99% 109.16% 94.44% 86.77% 103.80% 100.00%
EPS 0.49 0.57 0.52 0.68 0.46 0.65 0.73 -23.32%
  QoQ % -14.04% 9.62% -23.53% 47.83% -29.23% -10.96% -
  Horiz. % 67.12% 78.08% 71.23% 93.15% 63.01% 89.04% 100.00%
DPS 0.00 0.45 0.00 0.82 0.00 0.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 182.22% 0.00% 100.00% -
NAPS 0.1587 0.1589 0.1603 0.1570 0.1499 0.1490 0.1514 3.19%
  QoQ % -0.13% -0.87% 2.10% 4.74% 0.60% -1.59% -
  Horiz. % 104.82% 104.95% 105.88% 103.70% 99.01% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 -
P/RPS 1.31 1.20 1.18 1.34 1.45 1.15 1.12 11.00%
  QoQ % 9.17% 1.69% -11.94% -7.59% 26.09% 2.68% -
  Horiz. % 116.96% 107.14% 105.36% 119.64% 129.46% 102.68% 100.00%
P/EPS 37.27 32.11 36.89 27.35 40.39 27.13 22.70 39.13%
  QoQ % 16.07% -12.96% 34.88% -32.29% 48.88% 19.52% -
  Horiz. % 164.19% 141.45% 162.51% 120.48% 177.93% 119.52% 100.00%
EY 2.68 3.11 2.71 3.66 2.48 3.69 4.41 -28.23%
  QoQ % -13.83% 14.76% -25.96% 47.58% -32.79% -16.33% -
  Horiz. % 60.77% 70.52% 61.45% 82.99% 56.24% 83.67% 100.00%
DY 0.00 2.44 0.00 4.40 0.00 2.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.06% 0.00% 173.23% 0.00% 100.00% -
P/NAPS 1.15 1.15 1.19 1.19 1.24 1.18 1.09 3.63%
  QoQ % 0.00% -3.36% 0.00% -4.03% 5.08% 8.26% -
  Horiz. % 105.50% 105.50% 109.17% 109.17% 113.76% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 -
Price 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 -
P/RPS 1.43 1.24 1.17 1.31 1.49 1.29 1.15 15.62%
  QoQ % 15.32% 5.98% -10.69% -12.08% 15.50% 12.17% -
  Horiz. % 124.35% 107.83% 101.74% 113.91% 129.57% 112.17% 100.00%
P/EPS 40.91 33.16 36.60 26.70 41.37 30.34 23.31 45.45%
  QoQ % 23.37% -9.40% 37.08% -35.46% 36.35% 30.16% -
  Horiz. % 175.50% 142.26% 157.01% 114.54% 177.48% 130.16% 100.00%
EY 2.44 3.02 2.73 3.75 2.42 3.30 4.29 -31.33%
  QoQ % -19.21% 10.62% -27.20% 54.96% -26.67% -23.08% -
  Horiz. % 56.88% 70.40% 63.64% 87.41% 56.41% 76.92% 100.00%
DY 0.00 2.36 0.00 4.51 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.96% 0.00% 198.68% 0.00% 100.00% -
P/NAPS 1.26 1.19 1.18 1.16 1.27 1.32 1.12 8.16%
  QoQ % 5.88% 0.85% 1.72% -8.66% -3.79% 17.86% -
  Horiz. % 112.50% 106.25% 105.36% 103.57% 113.39% 117.86% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers