Highlights

[LUXCHEM] QoQ TTM Result on 2012-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -6.77%    YoY -     -7.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 507,685 508,710 496,918 505,987 521,297 520,599 498,933 1.17%
  QoQ % -0.20% 2.37% -1.79% -2.94% 0.13% 4.34% -
  Horiz. % 101.75% 101.96% 99.60% 101.41% 104.48% 104.34% 100.00%
PBT 25,755 26,787 29,242 28,238 30,564 30,946 30,217 -10.11%
  QoQ % -3.85% -8.40% 3.56% -7.61% -1.23% 2.41% -
  Horiz. % 85.23% 88.65% 96.77% 93.45% 101.15% 102.41% 100.00%
Tax -6,336 -6,661 -7,285 -6,906 -7,636 -7,715 -7,526 -10.85%
  QoQ % 4.88% 8.57% -5.49% 9.56% 1.02% -2.51% -
  Horiz. % 84.19% 88.51% 96.80% 91.76% 101.46% 102.51% 100.00%
NP 19,419 20,126 21,957 21,332 22,928 23,231 22,691 -9.87%
  QoQ % -3.51% -8.34% 2.93% -6.96% -1.30% 2.38% -
  Horiz. % 85.58% 88.70% 96.77% 94.01% 101.04% 102.38% 100.00%
NP to SH 19,499 20,194 22,037 21,401 22,956 23,246 22,708 -9.67%
  QoQ % -3.44% -8.36% 2.97% -6.77% -1.25% 2.37% -
  Horiz. % 85.87% 88.93% 97.05% 94.24% 101.09% 102.37% 100.00%
Tax Rate 24.60 % 24.87 % 24.91 % 24.46 % 24.98 % 24.93 % 24.91 % -0.83%
  QoQ % -1.09% -0.16% 1.84% -2.08% 0.20% 0.08% -
  Horiz. % 98.76% 99.84% 100.00% 98.19% 100.28% 100.08% 100.00%
Total Cost 488,266 488,584 474,961 484,655 498,369 497,368 476,242 1.68%
  QoQ % -0.07% 2.87% -2.00% -2.75% 0.20% 4.44% -
  Horiz. % 102.52% 102.59% 99.73% 101.77% 104.65% 104.44% 100.00%
Net Worth 139,100 140,368 137,487 131,237 130,436 132,516 126,515 6.53%
  QoQ % -0.90% 2.10% 4.76% 0.61% -1.57% 4.74% -
  Horiz. % 109.95% 110.95% 108.67% 103.73% 103.10% 104.74% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 11,101 11,114 11,114 11,738 11,738 11,723 11,723 -3.57%
  QoQ % -0.12% 0.00% -5.32% 0.00% 0.13% 0.00% -
  Horiz. % 94.69% 94.81% 94.81% 100.13% 100.13% 100.00% 100.00%
Div Payout % 56.93 % 55.04 % 50.44 % 54.85 % 51.14 % 50.43 % 51.63 % 6.74%
  QoQ % 3.43% 9.12% -8.04% 7.25% 1.41% -2.32% -
  Horiz. % 110.27% 106.60% 97.70% 106.24% 99.05% 97.68% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,100 140,368 137,487 131,237 130,436 132,516 126,515 6.53%
  QoQ % -0.90% 2.10% 4.76% 0.61% -1.57% 4.74% -
  Horiz. % 109.95% 110.95% 108.67% 103.73% 103.10% 104.74% 100.00%
NOSH 130,000 129,971 130,940 131,237 130,436 129,918 130,428 -0.22%
  QoQ % 0.02% -0.74% -0.23% 0.61% 0.40% -0.39% -
  Horiz. % 99.67% 99.65% 100.39% 100.62% 100.01% 99.61% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.83 % 3.96 % 4.42 % 4.22 % 4.40 % 4.46 % 4.55 % -10.86%
  QoQ % -3.28% -10.41% 4.74% -4.09% -1.35% -1.98% -
  Horiz. % 84.18% 87.03% 97.14% 92.75% 96.70% 98.02% 100.00%
ROE 14.02 % 14.39 % 16.03 % 16.31 % 17.60 % 17.54 % 17.95 % -15.20%
  QoQ % -2.57% -10.23% -1.72% -7.33% 0.34% -2.28% -
  Horiz. % 78.11% 80.17% 89.30% 90.86% 98.05% 97.72% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 390.53 391.40 379.50 385.55 399.65 400.71 382.53 1.39%
  QoQ % -0.22% 3.14% -1.57% -3.53% -0.26% 4.75% -
  Horiz. % 102.09% 102.32% 99.21% 100.79% 104.48% 104.75% 100.00%
EPS 15.00 15.54 16.83 16.31 17.60 17.89 17.41 -9.46%
  QoQ % -3.47% -7.66% 3.19% -7.33% -1.62% 2.76% -
  Horiz. % 86.16% 89.26% 96.67% 93.68% 101.09% 102.76% 100.00%
DPS 8.50 8.50 8.50 9.00 9.00 9.00 9.00 -3.74%
  QoQ % 0.00% 0.00% -5.56% 0.00% 0.00% 0.00% -
  Horiz. % 94.44% 94.44% 94.44% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 0.9700 6.77%
  QoQ % -0.93% 2.86% 5.00% 0.00% -1.96% 5.15% -
  Horiz. % 110.31% 111.34% 108.25% 103.09% 103.09% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.72 56.84 55.52 56.53 58.24 58.17 55.74 1.17%
  QoQ % -0.21% 2.38% -1.79% -2.94% 0.12% 4.36% -
  Horiz. % 101.76% 101.97% 99.61% 101.42% 104.49% 104.36% 100.00%
EPS 2.18 2.26 2.46 2.39 2.56 2.60 2.54 -9.70%
  QoQ % -3.54% -8.13% 2.93% -6.64% -1.54% 2.36% -
  Horiz. % 85.83% 88.98% 96.85% 94.09% 100.79% 102.36% 100.00%
DPS 1.24 1.24 1.24 1.31 1.31 1.31 1.31 -3.60%
  QoQ % 0.00% 0.00% -5.34% 0.00% 0.00% 0.00% -
  Horiz. % 94.66% 94.66% 94.66% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1554 0.1568 0.1536 0.1466 0.1457 0.1481 0.1414 6.50%
  QoQ % -0.89% 2.08% 4.77% 0.62% -1.62% 4.74% -
  Horiz. % 109.90% 110.89% 108.63% 103.68% 103.04% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 1.0100 -
P/RPS 0.31 0.33 0.33 0.32 0.30 0.28 0.26 12.45%
  QoQ % -6.06% 0.00% 3.13% 6.67% 7.14% 7.69% -
  Horiz. % 119.23% 126.92% 126.92% 123.08% 115.38% 107.69% 100.00%
P/EPS 8.20 8.24 7.43 7.60 6.70 6.20 5.80 25.99%
  QoQ % -0.49% 10.90% -2.24% 13.43% 8.06% 6.90% -
  Horiz. % 141.38% 142.07% 128.10% 131.03% 115.52% 106.90% 100.00%
EY 12.19 12.14 13.46 13.15 14.91 16.12 17.24 -20.65%
  QoQ % 0.41% -9.81% 2.36% -11.80% -7.51% -6.50% -
  Horiz. % 70.71% 70.42% 78.07% 76.28% 86.48% 93.50% 100.00%
DY 6.91 6.64 6.80 7.26 7.63 8.11 8.91 -15.60%
  QoQ % 4.07% -2.35% -6.34% -4.85% -5.92% -8.98% -
  Horiz. % 77.55% 74.52% 76.32% 81.48% 85.63% 91.02% 100.00%
P/NAPS 1.15 1.19 1.19 1.24 1.18 1.09 1.04 6.94%
  QoQ % -3.36% 0.00% -4.03% 5.08% 8.26% 4.81% -
  Horiz. % 110.58% 114.42% 114.42% 119.23% 113.46% 104.81% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 17/02/12 -
Price 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 1.1100 -
P/RPS 0.33 0.32 0.32 0.33 0.33 0.28 0.29 9.00%
  QoQ % 3.13% 0.00% -3.03% 0.00% 17.86% -3.45% -
  Horiz. % 113.79% 110.34% 110.34% 113.79% 113.79% 96.55% 100.00%
P/EPS 8.47 8.17 7.25 7.79 7.50 6.37 6.38 20.81%
  QoQ % 3.67% 12.69% -6.93% 3.87% 17.74% -0.16% -
  Horiz. % 132.76% 128.06% 113.64% 122.10% 117.55% 99.84% 100.00%
EY 11.81 12.23 13.79 12.84 13.33 15.70 15.68 -17.23%
  QoQ % -3.43% -11.31% 7.40% -3.68% -15.10% 0.13% -
  Horiz. % 75.32% 78.00% 87.95% 81.89% 85.01% 100.13% 100.00%
DY 6.69 6.69 6.97 7.09 6.82 7.89 8.11 -12.05%
  QoQ % 0.00% -4.02% -1.69% 3.96% -13.56% -2.71% -
  Horiz. % 82.49% 82.49% 85.94% 87.42% 84.09% 97.29% 100.00%
P/NAPS 1.19 1.18 1.16 1.27 1.32 1.12 1.14 2.91%
  QoQ % 0.85% 1.72% -8.66% -3.79% 17.86% -1.75% -
  Horiz. % 104.39% 103.51% 101.75% 111.40% 115.79% 98.25% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers