Highlights

[LUXCHEM] QoQ TTM Result on 2013-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -3.44%    YoY -     -15.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 527,541 524,936 517,949 507,685 508,710 496,918 505,987 2.82%
  QoQ % 0.50% 1.35% 2.02% -0.20% 2.37% -1.79% -
  Horiz. % 104.26% 103.74% 102.36% 100.34% 100.54% 98.21% 100.00%
PBT 26,782 26,170 26,123 25,755 26,787 29,242 28,238 -3.47%
  QoQ % 2.34% 0.18% 1.43% -3.85% -8.40% 3.56% -
  Horiz. % 94.84% 92.68% 92.51% 91.21% 94.86% 103.56% 100.00%
Tax -6,873 -6,776 -6,587 -6,336 -6,661 -7,285 -6,906 -0.32%
  QoQ % -1.43% -2.87% -3.96% 4.88% 8.57% -5.49% -
  Horiz. % 99.52% 98.12% 95.38% 91.75% 96.45% 105.49% 100.00%
NP 19,909 19,394 19,536 19,419 20,126 21,957 21,332 -4.50%
  QoQ % 2.66% -0.73% 0.60% -3.51% -8.34% 2.93% -
  Horiz. % 93.33% 90.92% 91.58% 91.03% 94.35% 102.93% 100.00%
NP to SH 20,096 19,648 19,755 19,499 20,194 22,037 21,401 -4.11%
  QoQ % 2.28% -0.54% 1.31% -3.44% -8.36% 2.97% -
  Horiz. % 93.90% 91.81% 92.31% 91.11% 94.36% 102.97% 100.00%
Tax Rate 25.66 % 25.89 % 25.22 % 24.60 % 24.87 % 24.91 % 24.46 % 3.25%
  QoQ % -0.89% 2.66% 2.52% -1.09% -0.16% 1.84% -
  Horiz. % 104.91% 105.85% 103.11% 100.57% 101.68% 101.84% 100.00%
Total Cost 507,632 505,542 498,413 488,266 488,584 474,961 484,655 3.14%
  QoQ % 0.41% 1.43% 2.08% -0.07% 2.87% -2.00% -
  Horiz. % 104.74% 104.31% 102.84% 100.75% 100.81% 98.00% 100.00%
Net Worth 130,131 129,934 138,937 139,100 140,368 137,487 131,237 -0.56%
  QoQ % 0.15% -6.48% -0.12% -0.90% 2.10% 4.76% -
  Horiz. % 99.16% 99.01% 105.87% 105.99% 106.96% 104.76% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,396 10,396 11,101 11,101 11,114 11,114 11,738 -7.78%
  QoQ % 0.00% -6.35% 0.00% -0.12% 0.00% -5.32% -
  Horiz. % 88.57% 88.57% 94.57% 94.57% 94.68% 94.68% 100.00%
Div Payout % 51.74 % 52.91 % 56.20 % 56.93 % 55.04 % 50.44 % 54.85 % -3.82%
  QoQ % -2.21% -5.85% -1.28% 3.43% 9.12% -8.04% -
  Horiz. % 94.33% 96.46% 102.46% 103.79% 100.35% 91.96% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 130,131 129,934 138,937 139,100 140,368 137,487 131,237 -0.56%
  QoQ % 0.15% -6.48% -0.12% -0.90% 2.10% 4.76% -
  Horiz. % 99.16% 99.01% 105.87% 105.99% 106.96% 104.76% 100.00%
NOSH 130,131 129,934 129,848 130,000 129,971 130,940 131,237 -0.56%
  QoQ % 0.15% 0.07% -0.12% 0.02% -0.74% -0.23% -
  Horiz. % 99.16% 99.01% 98.94% 99.06% 99.03% 99.77% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.77 % 3.69 % 3.77 % 3.83 % 3.96 % 4.42 % 4.22 % -7.25%
  QoQ % 2.17% -2.12% -1.57% -3.28% -10.41% 4.74% -
  Horiz. % 89.34% 87.44% 89.34% 90.76% 93.84% 104.74% 100.00%
ROE 15.44 % 15.12 % 14.22 % 14.02 % 14.39 % 16.03 % 16.31 % -3.59%
  QoQ % 2.12% 6.33% 1.43% -2.57% -10.23% -1.72% -
  Horiz. % 94.67% 92.70% 87.19% 85.96% 88.23% 98.28% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 405.39 404.00 398.89 390.53 391.40 379.50 385.55 3.40%
  QoQ % 0.34% 1.28% 2.14% -0.22% 3.14% -1.57% -
  Horiz. % 105.15% 104.79% 103.46% 101.29% 101.52% 98.43% 100.00%
EPS 15.44 15.12 15.21 15.00 15.54 16.83 16.31 -3.59%
  QoQ % 2.12% -0.59% 1.40% -3.47% -7.66% 3.19% -
  Horiz. % 94.67% 92.70% 93.26% 91.97% 95.28% 103.19% 100.00%
DPS 8.00 8.00 8.50 8.50 8.50 8.50 9.00 -7.56%
  QoQ % 0.00% -5.88% 0.00% 0.00% 0.00% -5.56% -
  Horiz. % 88.89% 88.89% 94.44% 94.44% 94.44% 94.44% 100.00%
NAPS 1.0000 1.0000 1.0700 1.0700 1.0800 1.0500 1.0000 -
  QoQ % 0.00% -6.54% 0.00% -0.93% 2.86% 5.00% -
  Horiz. % 100.00% 100.00% 107.00% 107.00% 108.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.19 59.90 59.10 57.93 58.04 56.70 57.73 2.82%
  QoQ % 0.48% 1.35% 2.02% -0.19% 2.36% -1.78% -
  Horiz. % 104.26% 103.76% 102.37% 100.35% 100.54% 98.22% 100.00%
EPS 2.29 2.24 2.25 2.22 2.30 2.51 2.44 -4.15%
  QoQ % 2.23% -0.44% 1.35% -3.48% -8.37% 2.87% -
  Horiz. % 93.85% 91.80% 92.21% 90.98% 94.26% 102.87% 100.00%
DPS 1.19 1.19 1.27 1.27 1.27 1.27 1.34 -7.62%
  QoQ % 0.00% -6.30% 0.00% 0.00% 0.00% -5.22% -
  Horiz. % 88.81% 88.81% 94.78% 94.78% 94.78% 94.78% 100.00%
NAPS 0.1485 0.1483 0.1585 0.1587 0.1602 0.1569 0.1497 -0.54%
  QoQ % 0.13% -6.44% -0.13% -0.94% 2.10% 4.81% -
  Horiz. % 99.20% 99.06% 105.88% 106.01% 107.01% 104.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 1.2400 -
P/RPS 0.36 0.32 0.31 0.31 0.33 0.33 0.32 8.18%
  QoQ % 12.50% 3.23% 0.00% -6.06% 0.00% 3.13% -
  Horiz. % 112.50% 100.00% 96.88% 96.88% 103.13% 103.13% 100.00%
P/EPS 9.32 8.53 8.08 8.20 8.24 7.43 7.60 14.58%
  QoQ % 9.26% 5.57% -1.46% -0.49% 10.90% -2.24% -
  Horiz. % 122.63% 112.24% 106.32% 107.89% 108.42% 97.76% 100.00%
EY 10.72 11.72 12.37 12.19 12.14 13.46 13.15 -12.74%
  QoQ % -8.53% -5.25% 1.48% 0.41% -9.81% 2.36% -
  Horiz. % 81.52% 89.13% 94.07% 92.70% 92.32% 102.36% 100.00%
DY 5.56 6.20 6.91 6.91 6.64 6.80 7.26 -16.31%
  QoQ % -10.32% -10.27% 0.00% 4.07% -2.35% -6.34% -
  Horiz. % 76.58% 85.40% 95.18% 95.18% 91.46% 93.66% 100.00%
P/NAPS 1.44 1.29 1.15 1.15 1.19 1.19 1.24 10.49%
  QoQ % 11.63% 12.17% 0.00% -3.36% 0.00% -4.03% -
  Horiz. % 116.13% 104.03% 92.74% 92.74% 95.97% 95.97% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 -
Price 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 1.2700 -
P/RPS 0.35 0.36 0.34 0.33 0.32 0.32 0.33 4.00%
  QoQ % -2.78% 5.88% 3.03% 3.13% 0.00% -3.03% -
  Horiz. % 106.06% 109.09% 103.03% 100.00% 96.97% 96.97% 100.00%
P/EPS 9.20 9.52 8.87 8.47 8.17 7.25 7.79 11.74%
  QoQ % -3.36% 7.33% 4.72% 3.67% 12.69% -6.93% -
  Horiz. % 118.10% 122.21% 113.86% 108.73% 104.88% 93.07% 100.00%
EY 10.88 10.50 11.27 11.81 12.23 13.79 12.84 -10.46%
  QoQ % 3.62% -6.83% -4.57% -3.43% -11.31% 7.40% -
  Horiz. % 84.74% 81.78% 87.77% 91.98% 95.25% 107.40% 100.00%
DY 5.63 5.56 6.30 6.69 6.69 6.97 7.09 -14.26%
  QoQ % 1.26% -11.75% -5.83% 0.00% -4.02% -1.69% -
  Horiz. % 79.41% 78.42% 88.86% 94.36% 94.36% 98.31% 100.00%
P/NAPS 1.42 1.44 1.26 1.19 1.18 1.16 1.27 7.73%
  QoQ % -1.39% 14.29% 5.88% 0.85% 1.72% -8.66% -
  Horiz. % 111.81% 113.39% 99.21% 93.70% 92.91% 91.34% 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