Highlights

[LUXCHEM] QoQ Quarter Result on 2013-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -24.63%    YoY -     -29.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 128,862 122,283 132,932 140,859 121,834 112,019 133,957 -2.55%
  QoQ % 5.38% -8.01% -5.63% 15.62% 8.76% -16.38% -
  Horiz. % 96.20% 91.29% 99.23% 105.15% 90.95% 83.62% 100.00%
PBT 7,866 5,697 6,554 6,053 7,944 5,329 7,586 2.44%
  QoQ % 38.07% -13.08% 8.28% -23.80% 49.07% -29.75% -
  Horiz. % 103.69% 75.10% 86.40% 79.79% 104.72% 70.25% 100.00%
Tax -2,055 -1,592 -1,600 -1,529 -1,997 -1,341 -1,925 4.44%
  QoQ % -29.08% 0.50% -4.64% 23.44% -48.92% 30.34% -
  Horiz. % 106.75% 82.70% 83.12% 79.43% 103.74% 69.66% 100.00%
NP 5,811 4,105 4,954 4,524 5,947 3,988 5,661 1.75%
  QoQ % 41.56% -17.14% 9.50% -23.93% 49.12% -29.55% -
  Horiz. % 102.65% 72.51% 87.51% 79.92% 105.05% 70.45% 100.00%
NP to SH 5,874 4,285 4,979 4,510 5,984 4,029 5,674 2.33%
  QoQ % 37.08% -13.94% 10.40% -24.63% 48.52% -28.99% -
  Horiz. % 103.52% 75.52% 87.75% 79.49% 105.46% 71.01% 100.00%
Tax Rate 26.13 % 27.94 % 24.41 % 25.26 % 25.14 % 25.16 % 25.38 % 1.96%
  QoQ % -6.48% 14.46% -3.37% 0.48% -0.08% -0.87% -
  Horiz. % 102.96% 110.09% 96.18% 99.53% 99.05% 99.13% 100.00%
Total Cost 123,051 118,178 127,978 136,335 115,887 108,031 128,296 -2.74%
  QoQ % 4.12% -7.66% -6.13% 17.64% 7.27% -15.80% -
  Horiz. % 95.91% 92.11% 99.75% 106.27% 90.33% 84.20% 100.00%
Net Worth 129,934 138,937 139,100 140,368 137,487 131,237 130,436 -0.26%
  QoQ % -6.48% -0.12% -0.90% 2.10% 4.76% 0.61% -
  Horiz. % 99.62% 106.52% 106.64% 107.61% 105.41% 100.61% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,496 - 3,900 - 7,201 - 3,913 40.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.03% 0.00% 99.67% 0.00% 184.04% 0.00% 100.00%
Div Payout % 110.60 % - % 78.33 % - % 120.35 % - % 68.97 % 36.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.36% 0.00% 113.57% 0.00% 174.50% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 129,934 138,937 139,100 140,368 137,487 131,237 130,436 -0.26%
  QoQ % -6.48% -0.12% -0.90% 2.10% 4.76% 0.61% -
  Horiz. % 99.62% 106.52% 106.64% 107.61% 105.41% 100.61% 100.00%
NOSH 129,934 129,848 130,000 129,971 130,940 131,237 130,436 -0.26%
  QoQ % 0.07% -0.12% 0.02% -0.74% -0.23% 0.61% -
  Horiz. % 99.62% 99.55% 99.67% 99.64% 100.39% 100.61% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.51 % 3.36 % 3.73 % 3.21 % 4.88 % 3.56 % 4.23 % 4.35%
  QoQ % 34.23% -9.92% 16.20% -34.22% 37.08% -15.84% -
  Horiz. % 106.62% 79.43% 88.18% 75.89% 115.37% 84.16% 100.00%
ROE 4.52 % 3.08 % 3.58 % 3.21 % 4.35 % 3.07 % 4.35 % 2.58%
  QoQ % 46.75% -13.97% 11.53% -26.21% 41.69% -29.43% -
  Horiz. % 103.91% 70.80% 82.30% 73.79% 100.00% 70.57% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.17 94.17 102.26 108.38 93.05 85.36 102.70 -2.30%
  QoQ % 5.31% -7.91% -5.65% 16.48% 9.01% -16.88% -
  Horiz. % 96.56% 91.69% 99.57% 105.53% 90.60% 83.12% 100.00%
EPS 2.26 3.30 3.83 3.47 4.57 3.07 4.35 -35.30%
  QoQ % -31.52% -13.84% 10.37% -24.07% 48.86% -29.43% -
  Horiz. % 51.95% 75.86% 88.05% 79.77% 105.06% 70.57% 100.00%
DPS 5.00 0.00 3.00 0.00 5.50 0.00 3.00 40.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 100.00% 0.00% 183.33% 0.00% 100.00%
NAPS 1.0000 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 -
  QoQ % -6.54% 0.00% -0.93% 2.86% 5.00% 0.00% -
  Horiz. % 100.00% 107.00% 107.00% 108.00% 105.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.38 13.65 14.84 15.72 13.60 12.50 14.95 -2.55%
  QoQ % 5.35% -8.02% -5.60% 15.59% 8.80% -16.39% -
  Horiz. % 96.19% 91.30% 99.26% 105.15% 90.97% 83.61% 100.00%
EPS 0.66 0.48 0.56 0.50 0.67 0.45 0.63 3.14%
  QoQ % 37.50% -14.29% 12.00% -25.37% 48.89% -28.57% -
  Horiz. % 104.76% 76.19% 88.89% 79.37% 106.35% 71.43% 100.00%
DPS 0.73 0.00 0.44 0.00 0.80 0.00 0.44 40.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.91% 0.00% 100.00% 0.00% 181.82% 0.00% 100.00%
NAPS 0.1450 0.1551 0.1553 0.1567 0.1535 0.1465 0.1456 -0.27%
  QoQ % -6.51% -0.13% -0.89% 2.08% 4.78% 0.62% -
  Horiz. % 99.59% 106.52% 106.66% 107.62% 105.43% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 -
P/RPS 1.30 1.31 1.20 1.18 1.34 1.45 1.15 8.49%
  QoQ % -0.76% 9.17% 1.69% -11.94% -7.59% 26.09% -
  Horiz. % 113.04% 113.91% 104.35% 102.61% 116.52% 126.09% 100.00%
P/EPS 28.54 37.27 32.11 36.89 27.35 40.39 27.13 3.43%
  QoQ % -23.42% 16.07% -12.96% 34.88% -32.29% 48.88% -
  Horiz. % 105.20% 137.38% 118.36% 135.97% 100.81% 148.88% 100.00%
EY 3.50 2.68 3.11 2.71 3.66 2.48 3.69 -3.45%
  QoQ % 30.60% -13.83% 14.76% -25.96% 47.58% -32.79% -
  Horiz. % 94.85% 72.63% 84.28% 73.44% 99.19% 67.21% 100.00%
DY 3.88 0.00 2.44 0.00 4.40 0.00 2.54 32.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.76% 0.00% 96.06% 0.00% 173.23% 0.00% 100.00%
P/NAPS 1.29 1.15 1.15 1.19 1.19 1.24 1.18 6.10%
  QoQ % 12.17% 0.00% -3.36% 0.00% -4.03% 5.08% -
  Horiz. % 109.32% 97.46% 97.46% 100.85% 100.85% 105.08% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 -
Price 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 -
P/RPS 1.45 1.43 1.24 1.17 1.31 1.49 1.29 8.08%
  QoQ % 1.40% 15.32% 5.98% -10.69% -12.08% 15.50% -
  Horiz. % 112.40% 110.85% 96.12% 90.70% 101.55% 115.50% 100.00%
P/EPS 31.85 40.91 33.16 36.60 26.70 41.37 30.34 3.28%
  QoQ % -22.15% 23.37% -9.40% 37.08% -35.46% 36.35% -
  Horiz. % 104.98% 134.84% 109.29% 120.63% 88.00% 136.35% 100.00%
EY 3.14 2.44 3.02 2.73 3.75 2.42 3.30 -3.25%
  QoQ % 28.69% -19.21% 10.62% -27.20% 54.96% -26.67% -
  Horiz. % 95.15% 73.94% 91.52% 82.73% 113.64% 73.33% 100.00%
DY 3.47 0.00 2.36 0.00 4.51 0.00 2.27 32.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.86% 0.00% 103.96% 0.00% 198.68% 0.00% 100.00%
P/NAPS 1.44 1.26 1.19 1.18 1.16 1.27 1.32 5.96%
  QoQ % 14.29% 5.88% 0.85% 1.72% -8.66% -3.79% -
  Horiz. % 109.09% 95.45% 90.15% 89.39% 87.88% 96.21% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

141  364  584  1362 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 SUPERMX-C1I 0.1550.00 
 VIVOCOM 0.0450.00 
 SUPERMX 9.66-0.12 
 MAHSING 0.99-0.01 
 HWGB 0.75+0.035 
 LBICAP-WB 0.2050.00 
 DGSB 0.225+0.01 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS