Highlights

[LUXCHEM] QoQ Quarter Result on 2012-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     18.86%    YoY -     9.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,834 112,019 133,957 129,067 130,944 127,329 133,259 -5.78%
  QoQ % 8.76% -16.38% 3.79% -1.43% 2.84% -4.45% -
  Horiz. % 91.43% 84.06% 100.52% 96.85% 98.26% 95.55% 100.00%
PBT 7,944 5,329 7,586 8,508 6,815 7,655 7,968 -0.20%
  QoQ % 49.07% -29.75% -10.84% 24.84% -10.97% -3.93% -
  Horiz. % 99.70% 66.88% 95.21% 106.78% 85.53% 96.07% 100.00%
Tax -1,997 -1,341 -1,925 -2,153 -1,487 -2,071 -2,004 -0.23%
  QoQ % -48.92% 30.34% 10.59% -44.79% 28.20% -3.34% -
  Horiz. % 99.65% 66.92% 96.06% 107.44% 74.20% 103.34% 100.00%
NP 5,947 3,988 5,661 6,355 5,328 5,584 5,964 -0.19%
  QoQ % 49.12% -29.55% -10.92% 19.28% -4.58% -6.37% -
  Horiz. % 99.71% 66.87% 94.92% 106.56% 89.34% 93.63% 100.00%
NP to SH 5,984 4,029 5,674 6,353 5,345 5,584 5,964 0.22%
  QoQ % 48.52% -28.99% -10.69% 18.86% -4.28% -6.37% -
  Horiz. % 100.34% 67.56% 95.14% 106.52% 89.62% 93.63% 100.00%
Tax Rate 25.14 % 25.16 % 25.38 % 25.31 % 21.82 % 27.05 % 25.15 % -0.03%
  QoQ % -0.08% -0.87% 0.28% 15.99% -19.33% 7.55% -
  Horiz. % 99.96% 100.04% 100.91% 100.64% 86.76% 107.55% 100.00%
Total Cost 115,887 108,031 128,296 122,712 125,616 121,745 127,295 -6.04%
  QoQ % 7.27% -15.80% 4.55% -2.31% 3.18% -4.36% -
  Horiz. % 91.04% 84.87% 100.79% 96.40% 98.68% 95.64% 100.00%
Net Worth 137,487 131,237 130,436 132,516 126,515 119,471 118,240 10.53%
  QoQ % 4.76% 0.61% -1.57% 4.74% 5.90% 1.04% -
  Horiz. % 116.28% 110.99% 110.31% 112.07% 107.00% 101.04% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,201 - 3,913 - 7,825 - 3,898 50.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.75% 0.00% 100.39% 0.00% 200.76% 0.00% 100.00%
Div Payout % 120.35 % - % 68.97 % - % 146.41 % - % 65.36 % 49.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.13% 0.00% 105.52% 0.00% 224.01% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 137,487 131,237 130,436 132,516 126,515 119,471 118,240 10.53%
  QoQ % 4.76% 0.61% -1.57% 4.74% 5.90% 1.04% -
  Horiz. % 116.28% 110.99% 110.31% 112.07% 107.00% 101.04% 100.00%
NOSH 130,940 131,237 130,436 129,918 130,428 129,860 129,934 0.51%
  QoQ % -0.23% 0.61% 0.40% -0.39% 0.44% -0.06% -
  Horiz. % 100.77% 101.00% 100.39% 99.99% 100.38% 99.94% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.88 % 3.56 % 4.23 % 4.92 % 4.07 % 4.39 % 4.48 % 5.84%
  QoQ % 37.08% -15.84% -14.02% 20.88% -7.29% -2.01% -
  Horiz. % 108.93% 79.46% 94.42% 109.82% 90.85% 97.99% 100.00%
ROE 4.35 % 3.07 % 4.35 % 4.79 % 4.22 % 4.67 % 5.04 % -9.31%
  QoQ % 41.69% -29.43% -9.19% 13.51% -9.64% -7.34% -
  Horiz. % 86.31% 60.91% 86.31% 95.04% 83.73% 92.66% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 93.05 85.36 102.70 99.34 100.40 98.05 102.56 -6.25%
  QoQ % 9.01% -16.88% 3.38% -1.06% 2.40% -4.40% -
  Horiz. % 90.73% 83.23% 100.14% 96.86% 97.89% 95.60% 100.00%
EPS 4.57 3.07 4.35 4.89 4.10 4.30 4.59 -0.29%
  QoQ % 48.86% -29.43% -11.04% 19.27% -4.65% -6.32% -
  Horiz. % 99.56% 66.88% 94.77% 106.54% 89.32% 93.68% 100.00%
DPS 5.50 0.00 3.00 0.00 6.00 0.00 3.00 49.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 0.9100 9.96%
  QoQ % 5.00% 0.00% -1.96% 5.15% 5.43% 1.10% -
  Horiz. % 115.38% 109.89% 109.89% 112.09% 106.59% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.60 12.50 14.95 14.41 14.62 14.21 14.88 -5.79%
  QoQ % 8.80% -16.39% 3.75% -1.44% 2.89% -4.50% -
  Horiz. % 91.40% 84.01% 100.47% 96.84% 98.25% 95.50% 100.00%
EPS 0.67 0.45 0.63 0.71 0.60 0.62 0.67 -
  QoQ % 48.89% -28.57% -11.27% 18.33% -3.23% -7.46% -
  Horiz. % 100.00% 67.16% 94.03% 105.97% 89.55% 92.54% 100.00%
DPS 0.80 0.00 0.44 0.00 0.87 0.00 0.44 48.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.82% 0.00% 100.00% 0.00% 197.73% 0.00% 100.00%
NAPS 0.1535 0.1465 0.1456 0.1479 0.1412 0.1334 0.1320 10.53%
  QoQ % 4.78% 0.62% -1.56% 4.75% 5.85% 1.06% -
  Horiz. % 116.29% 110.98% 110.30% 112.05% 106.97% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 1.0400 -
P/RPS 1.34 1.45 1.15 1.12 1.01 0.99 1.01 20.64%
  QoQ % -7.59% 26.09% 2.68% 10.89% 2.02% -1.98% -
  Horiz. % 132.67% 143.56% 113.86% 110.89% 100.00% 98.02% 100.00%
P/EPS 27.35 40.39 27.13 22.70 24.65 22.56 22.66 13.30%
  QoQ % -32.29% 48.88% 19.52% -7.91% 9.26% -0.44% -
  Horiz. % 120.70% 178.24% 119.73% 100.18% 108.78% 99.56% 100.00%
EY 3.66 2.48 3.69 4.41 4.06 4.43 4.41 -11.64%
  QoQ % 47.58% -32.79% -16.33% 8.62% -8.35% 0.45% -
  Horiz. % 82.99% 56.24% 83.67% 100.00% 92.06% 100.45% 100.00%
DY 4.40 0.00 2.54 0.00 5.94 0.00 2.88 32.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.78% 0.00% 88.19% 0.00% 206.25% 0.00% 100.00%
P/NAPS 1.19 1.24 1.18 1.09 1.04 1.05 1.14 2.89%
  QoQ % -4.03% 5.08% 8.26% 4.81% -0.95% -7.89% -
  Horiz. % 104.39% 108.77% 103.51% 95.61% 91.23% 92.11% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 29/07/11 -
Price 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 1.0400 -
P/RPS 1.31 1.49 1.29 1.15 1.11 1.04 1.01 18.84%
  QoQ % -12.08% 15.50% 12.17% 3.60% 6.73% 2.97% -
  Horiz. % 129.70% 147.52% 127.72% 113.86% 109.90% 102.97% 100.00%
P/EPS 26.70 41.37 30.34 23.31 27.09 23.72 22.66 11.50%
  QoQ % -35.46% 36.35% 30.16% -13.95% 14.21% 4.68% -
  Horiz. % 117.83% 182.57% 133.89% 102.87% 119.55% 104.68% 100.00%
EY 3.75 2.42 3.30 4.29 3.69 4.22 4.41 -10.20%
  QoQ % 54.96% -26.67% -23.08% 16.26% -12.56% -4.31% -
  Horiz. % 85.03% 54.88% 74.83% 97.28% 83.67% 95.69% 100.00%
DY 4.51 0.00 2.27 0.00 5.41 0.00 2.88 34.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.60% 0.00% 78.82% 0.00% 187.85% 0.00% 100.00%
P/NAPS 1.16 1.27 1.32 1.12 1.14 1.11 1.14 1.16%
  QoQ % -8.66% -3.79% 17.86% -1.75% 2.70% -2.63% -
  Horiz. % 101.75% 111.40% 115.79% 98.25% 100.00% 97.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS