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 - 890,773
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.68 12.58 15.04 14.49 14.70 14.29 14.96 -5.76%
  QoQ % 8.74% -16.36% 3.80% -1.43% 2.87% -4.48% -
  Horiz. % 91.44% 84.09% 100.53% 96.86% 98.26% 95.52% 100.00%
EPS 0.67 0.45 0.64 0.71 0.60 0.63 0.67 -
  QoQ % 48.89% -29.69% -9.86% 18.33% -4.76% -5.97% -
  Horiz. % 100.00% 67.16% 95.52% 105.97% 89.55% 94.03% 100.00%
DPS 0.81 0.00 0.44 0.00 0.88 0.00 0.44 49.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.09% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 0.1543 0.1473 0.1464 0.1488 0.1420 0.1341 0.1327 10.53%
  QoQ % 4.75% 0.61% -1.61% 4.79% 5.89% 1.06% -
  Horiz. % 116.28% 111.00% 110.32% 112.13% 107.01% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers