Highlights

[LUXCHEM] QoQ TTM Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1.25%    YoY -     3.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 508,710 496,918 505,987 521,297 520,599 498,933 477,195 4.35%
  QoQ % 2.37% -1.79% -2.94% 0.13% 4.34% 4.56% -
  Horiz. % 106.60% 104.13% 106.03% 109.24% 109.10% 104.56% 100.00%
PBT 26,787 29,242 28,238 30,564 30,946 30,217 31,339 -9.93%
  QoQ % -8.40% 3.56% -7.61% -1.23% 2.41% -3.58% -
  Horiz. % 85.47% 93.31% 90.10% 97.53% 98.75% 96.42% 100.00%
Tax -6,661 -7,285 -6,906 -7,636 -7,715 -7,526 -8,322 -13.78%
  QoQ % 8.57% -5.49% 9.56% 1.02% -2.51% 9.57% -
  Horiz. % 80.04% 87.54% 82.98% 91.76% 92.71% 90.43% 100.00%
NP 20,126 21,957 21,332 22,928 23,231 22,691 23,017 -8.55%
  QoQ % -8.34% 2.93% -6.96% -1.30% 2.38% -1.42% -
  Horiz. % 87.44% 95.39% 92.68% 99.61% 100.93% 98.58% 100.00%
NP to SH 20,194 22,037 21,401 22,956 23,246 22,708 23,017 -8.35%
  QoQ % -8.36% 2.97% -6.77% -1.25% 2.37% -1.34% -
  Horiz. % 87.74% 95.74% 92.98% 99.73% 100.99% 98.66% 100.00%
Tax Rate 24.87 % 24.91 % 24.46 % 24.98 % 24.93 % 24.91 % 26.55 % -4.26%
  QoQ % -0.16% 1.84% -2.08% 0.20% 0.08% -6.18% -
  Horiz. % 93.67% 93.82% 92.13% 94.09% 93.90% 93.82% 100.00%
Total Cost 488,584 474,961 484,655 498,369 497,368 476,242 454,178 4.98%
  QoQ % 2.87% -2.00% -2.75% 0.20% 4.44% 4.86% -
  Horiz. % 107.58% 104.58% 106.71% 109.73% 109.51% 104.86% 100.00%
Net Worth 140,368 137,487 131,237 130,436 132,516 126,515 119,471 11.33%
  QoQ % 2.10% 4.76% 0.61% -1.57% 4.74% 5.90% -
  Horiz. % 117.49% 115.08% 109.85% 109.18% 110.92% 105.90% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,114 11,114 11,738 11,738 11,723 11,723 10,403 4.50%
  QoQ % 0.00% -5.32% 0.00% 0.13% 0.00% 12.69% -
  Horiz. % 106.83% 106.83% 112.83% 112.83% 112.69% 112.69% 100.00%
Div Payout % 55.04 % 50.44 % 54.85 % 51.14 % 50.43 % 51.63 % 45.20 % 14.02%
  QoQ % 9.12% -8.04% 7.25% 1.41% -2.32% 14.23% -
  Horiz. % 121.77% 111.59% 121.35% 113.14% 111.57% 114.23% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,368 137,487 131,237 130,436 132,516 126,515 119,471 11.33%
  QoQ % 2.10% 4.76% 0.61% -1.57% 4.74% 5.90% -
  Horiz. % 117.49% 115.08% 109.85% 109.18% 110.92% 105.90% 100.00%
NOSH 129,971 130,940 131,237 130,436 129,918 130,428 129,860 0.06%
  QoQ % -0.74% -0.23% 0.61% 0.40% -0.39% 0.44% -
  Horiz. % 100.09% 100.83% 101.06% 100.44% 100.04% 100.44% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.96 % 4.42 % 4.22 % 4.40 % 4.46 % 4.55 % 4.82 % -12.27%
  QoQ % -10.41% 4.74% -4.09% -1.35% -1.98% -5.60% -
  Horiz. % 82.16% 91.70% 87.55% 91.29% 92.53% 94.40% 100.00%
ROE 14.39 % 16.03 % 16.31 % 17.60 % 17.54 % 17.95 % 19.27 % -17.68%
  QoQ % -10.23% -1.72% -7.33% 0.34% -2.28% -6.85% -
  Horiz. % 74.68% 83.19% 84.64% 91.33% 91.02% 93.15% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 391.40 379.50 385.55 399.65 400.71 382.53 367.47 4.29%
  QoQ % 3.14% -1.57% -3.53% -0.26% 4.75% 4.10% -
  Horiz. % 106.51% 103.27% 104.92% 108.76% 109.05% 104.10% 100.00%
EPS 15.54 16.83 16.31 17.60 17.89 17.41 17.72 -8.37%
  QoQ % -7.66% 3.19% -7.33% -1.62% 2.76% -1.75% -
  Horiz. % 87.70% 94.98% 92.04% 99.32% 100.96% 98.25% 100.00%
DPS 8.50 8.50 9.00 9.00 9.00 9.00 8.00 4.12%
  QoQ % 0.00% -5.56% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 106.25% 106.25% 112.50% 112.50% 112.50% 112.50% 100.00%
NAPS 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 0.9200 11.27%
  QoQ % 2.86% 5.00% 0.00% -1.96% 5.15% 5.43% -
  Horiz. % 117.39% 114.13% 108.70% 108.70% 110.87% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.04 56.70 57.73 59.48 59.40 56.93 54.45 4.34%
  QoQ % 2.36% -1.78% -2.94% 0.13% 4.34% 4.55% -
  Horiz. % 106.59% 104.13% 106.02% 109.24% 109.09% 104.55% 100.00%
EPS 2.30 2.51 2.44 2.62 2.65 2.59 2.63 -8.54%
  QoQ % -8.37% 2.87% -6.87% -1.13% 2.32% -1.52% -
  Horiz. % 87.45% 95.44% 92.78% 99.62% 100.76% 98.48% 100.00%
DPS 1.27 1.27 1.34 1.34 1.34 1.34 1.19 4.43%
  QoQ % 0.00% -5.22% 0.00% 0.00% 0.00% 12.61% -
  Horiz. % 106.72% 106.72% 112.61% 112.61% 112.61% 112.61% 100.00%
NAPS 0.1602 0.1569 0.1497 0.1488 0.1512 0.1444 0.1363 11.36%
  QoQ % 2.10% 4.81% 0.60% -1.59% 4.71% 5.94% -
  Horiz. % 117.53% 115.11% 109.83% 109.17% 110.93% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 0.9700 -
P/RPS 0.33 0.33 0.32 0.30 0.28 0.26 0.26 17.21%
  QoQ % 0.00% 3.13% 6.67% 7.14% 7.69% 0.00% -
  Horiz. % 126.92% 126.92% 123.08% 115.38% 107.69% 100.00% 100.00%
P/EPS 8.24 7.43 7.60 6.70 6.20 5.80 5.47 31.38%
  QoQ % 10.90% -2.24% 13.43% 8.06% 6.90% 6.03% -
  Horiz. % 150.64% 135.83% 138.94% 122.49% 113.35% 106.03% 100.00%
EY 12.14 13.46 13.15 14.91 16.12 17.24 18.27 -23.83%
  QoQ % -9.81% 2.36% -11.80% -7.51% -6.50% -5.64% -
  Horiz. % 66.45% 73.67% 71.98% 81.61% 88.23% 94.36% 100.00%
DY 6.64 6.80 7.26 7.63 8.11 8.91 8.25 -13.46%
  QoQ % -2.35% -6.34% -4.85% -5.92% -8.98% 8.00% -
  Horiz. % 80.48% 82.42% 88.00% 92.48% 98.30% 108.00% 100.00%
P/NAPS 1.19 1.19 1.24 1.18 1.09 1.04 1.05 8.69%
  QoQ % 0.00% -4.03% 5.08% 8.26% 4.81% -0.95% -
  Horiz. % 113.33% 113.33% 118.10% 112.38% 103.81% 99.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 28/10/11 -
Price 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 1.0200 -
P/RPS 0.32 0.32 0.33 0.33 0.28 0.29 0.28 9.30%
  QoQ % 0.00% -3.03% 0.00% 17.86% -3.45% 3.57% -
  Horiz. % 114.29% 114.29% 117.86% 117.86% 100.00% 103.57% 100.00%
P/EPS 8.17 7.25 7.79 7.50 6.37 6.38 5.75 26.36%
  QoQ % 12.69% -6.93% 3.87% 17.74% -0.16% 10.96% -
  Horiz. % 142.09% 126.09% 135.48% 130.43% 110.78% 110.96% 100.00%
EY 12.23 13.79 12.84 13.33 15.70 15.68 17.38 -20.87%
  QoQ % -11.31% 7.40% -3.68% -15.10% 0.13% -9.78% -
  Horiz. % 70.37% 79.34% 73.88% 76.70% 90.33% 90.22% 100.00%
DY 6.69 6.97 7.09 6.82 7.89 8.11 7.84 -10.03%
  QoQ % -4.02% -1.69% 3.96% -13.56% -2.71% 3.44% -
  Horiz. % 85.33% 88.90% 90.43% 86.99% 100.64% 103.44% 100.00%
P/NAPS 1.18 1.16 1.27 1.32 1.12 1.14 1.11 4.16%
  QoQ % 1.72% -8.66% -3.79% 17.86% -1.75% 2.70% -
  Horiz. % 106.31% 104.50% 114.41% 118.92% 100.90% 102.70% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers