Highlights

[LUXCHEM] QoQ TTM Result on 2012-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     2.97%    YoY -     -2.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 517,949 507,685 508,710 496,918 505,987 521,297 520,599 -0.34%
  QoQ % 2.02% -0.20% 2.37% -1.79% -2.94% 0.13% -
  Horiz. % 99.49% 97.52% 97.72% 95.45% 97.19% 100.13% 100.00%
PBT 26,123 25,755 26,787 29,242 28,238 30,564 30,946 -10.67%
  QoQ % 1.43% -3.85% -8.40% 3.56% -7.61% -1.23% -
  Horiz. % 84.41% 83.23% 86.56% 94.49% 91.25% 98.77% 100.00%
Tax -6,587 -6,336 -6,661 -7,285 -6,906 -7,636 -7,715 -9.99%
  QoQ % -3.96% 4.88% 8.57% -5.49% 9.56% 1.02% -
  Horiz. % 85.38% 82.13% 86.34% 94.43% 89.51% 98.98% 100.00%
NP 19,536 19,419 20,126 21,957 21,332 22,928 23,231 -10.90%
  QoQ % 0.60% -3.51% -8.34% 2.93% -6.96% -1.30% -
  Horiz. % 84.09% 83.59% 86.63% 94.52% 91.83% 98.70% 100.00%
NP to SH 19,755 19,499 20,194 22,037 21,401 22,956 23,246 -10.27%
  QoQ % 1.31% -3.44% -8.36% 2.97% -6.77% -1.25% -
  Horiz. % 84.98% 83.88% 86.87% 94.80% 92.06% 98.75% 100.00%
Tax Rate 25.22 % 24.60 % 24.87 % 24.91 % 24.46 % 24.98 % 24.93 % 0.77%
  QoQ % 2.52% -1.09% -0.16% 1.84% -2.08% 0.20% -
  Horiz. % 101.16% 98.68% 99.76% 99.92% 98.11% 100.20% 100.00%
Total Cost 498,413 488,266 488,584 474,961 484,655 498,369 497,368 0.14%
  QoQ % 2.08% -0.07% 2.87% -2.00% -2.75% 0.20% -
  Horiz. % 100.21% 98.17% 98.23% 95.49% 97.44% 100.20% 100.00%
Net Worth 138,937 139,100 140,368 137,487 131,237 130,436 132,516 3.20%
  QoQ % -0.12% -0.90% 2.10% 4.76% 0.61% -1.57% -
  Horiz. % 104.85% 104.97% 105.93% 103.75% 99.04% 98.43% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,101 11,101 11,114 11,114 11,738 11,738 11,723 -3.57%
  QoQ % 0.00% -0.12% 0.00% -5.32% 0.00% 0.13% -
  Horiz. % 94.69% 94.69% 94.81% 94.81% 100.13% 100.13% 100.00%
Div Payout % 56.20 % 56.93 % 55.04 % 50.44 % 54.85 % 51.14 % 50.43 % 7.48%
  QoQ % -1.28% 3.43% 9.12% -8.04% 7.25% 1.41% -
  Horiz. % 111.44% 112.89% 109.14% 100.02% 108.76% 101.41% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 138,937 139,100 140,368 137,487 131,237 130,436 132,516 3.20%
  QoQ % -0.12% -0.90% 2.10% 4.76% 0.61% -1.57% -
  Horiz. % 104.85% 104.97% 105.93% 103.75% 99.04% 98.43% 100.00%
NOSH 129,848 130,000 129,971 130,940 131,237 130,436 129,918 -0.04%
  QoQ % -0.12% 0.02% -0.74% -0.23% 0.61% 0.40% -
  Horiz. % 99.95% 100.06% 100.04% 100.79% 101.02% 100.40% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.77 % 3.83 % 3.96 % 4.42 % 4.22 % 4.40 % 4.46 % -10.59%
  QoQ % -1.57% -3.28% -10.41% 4.74% -4.09% -1.35% -
  Horiz. % 84.53% 85.87% 88.79% 99.10% 94.62% 98.65% 100.00%
ROE 14.22 % 14.02 % 14.39 % 16.03 % 16.31 % 17.60 % 17.54 % -13.04%
  QoQ % 1.43% -2.57% -10.23% -1.72% -7.33% 0.34% -
  Horiz. % 81.07% 79.93% 82.04% 91.39% 92.99% 100.34% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 398.89 390.53 391.40 379.50 385.55 399.65 400.71 -0.30%
  QoQ % 2.14% -0.22% 3.14% -1.57% -3.53% -0.26% -
  Horiz. % 99.55% 97.46% 97.68% 94.71% 96.22% 99.74% 100.00%
EPS 15.21 15.00 15.54 16.83 16.31 17.60 17.89 -10.25%
  QoQ % 1.40% -3.47% -7.66% 3.19% -7.33% -1.62% -
  Horiz. % 85.02% 83.85% 86.86% 94.07% 91.17% 98.38% 100.00%
DPS 8.50 8.50 8.50 8.50 9.00 9.00 9.00 -3.74%
  QoQ % 0.00% 0.00% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 94.44% 94.44% 94.44% 94.44% 100.00% 100.00% 100.00%
NAPS 1.0700 1.0700 1.0800 1.0500 1.0000 1.0000 1.0200 3.24%
  QoQ % 0.00% -0.93% 2.86% 5.00% 0.00% -1.96% -
  Horiz. % 104.90% 104.90% 105.88% 102.94% 98.04% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.87 56.72 56.84 55.52 56.53 58.24 58.17 -0.34%
  QoQ % 2.03% -0.21% 2.38% -1.79% -2.94% 0.12% -
  Horiz. % 99.48% 97.51% 97.71% 95.44% 97.18% 100.12% 100.00%
EPS 2.21 2.18 2.26 2.46 2.39 2.56 2.60 -10.26%
  QoQ % 1.38% -3.54% -8.13% 2.93% -6.64% -1.54% -
  Horiz. % 85.00% 83.85% 86.92% 94.62% 91.92% 98.46% 100.00%
DPS 1.24 1.24 1.24 1.24 1.31 1.31 1.31 -3.59%
  QoQ % 0.00% 0.00% 0.00% -5.34% 0.00% 0.00% -
  Horiz. % 94.66% 94.66% 94.66% 94.66% 100.00% 100.00% 100.00%
NAPS 0.1552 0.1554 0.1568 0.1536 0.1466 0.1457 0.1481 3.17%
  QoQ % -0.13% -0.89% 2.08% 4.77% 0.62% -1.62% -
  Horiz. % 104.79% 104.93% 105.87% 103.71% 98.99% 98.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.2300 1.2300 1.2800 1.2500 1.2400 1.1800 1.1100 -
P/RPS 0.31 0.31 0.33 0.33 0.32 0.30 0.28 7.01%
  QoQ % 0.00% -6.06% 0.00% 3.13% 6.67% 7.14% -
  Horiz. % 110.71% 110.71% 117.86% 117.86% 114.29% 107.14% 100.00%
P/EPS 8.08 8.20 8.24 7.43 7.60 6.70 6.20 19.29%
  QoQ % -1.46% -0.49% 10.90% -2.24% 13.43% 8.06% -
  Horiz. % 130.32% 132.26% 132.90% 119.84% 122.58% 108.06% 100.00%
EY 12.37 12.19 12.14 13.46 13.15 14.91 16.12 -16.17%
  QoQ % 1.48% 0.41% -9.81% 2.36% -11.80% -7.51% -
  Horiz. % 76.74% 75.62% 75.31% 83.50% 81.58% 92.49% 100.00%
DY 6.91 6.91 6.64 6.80 7.26 7.63 8.11 -10.12%
  QoQ % 0.00% 4.07% -2.35% -6.34% -4.85% -5.92% -
  Horiz. % 85.20% 85.20% 81.87% 83.85% 89.52% 94.08% 100.00%
P/NAPS 1.15 1.15 1.19 1.19 1.24 1.18 1.09 3.63%
  QoQ % 0.00% -3.36% 0.00% -4.03% 5.08% 8.26% -
  Horiz. % 105.50% 105.50% 109.17% 109.17% 113.76% 108.26% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 31/07/13 02/05/13 19/02/13 31/10/12 30/07/12 30/04/12 -
Price 1.3500 1.2700 1.2700 1.2200 1.2700 1.3200 1.1400 -
P/RPS 0.34 0.33 0.32 0.32 0.33 0.33 0.28 13.81%
  QoQ % 3.03% 3.13% 0.00% -3.03% 0.00% 17.86% -
  Horiz. % 121.43% 117.86% 114.29% 114.29% 117.86% 117.86% 100.00%
P/EPS 8.87 8.47 8.17 7.25 7.79 7.50 6.37 24.67%
  QoQ % 4.72% 3.67% 12.69% -6.93% 3.87% 17.74% -
  Horiz. % 139.25% 132.97% 128.26% 113.81% 122.29% 117.74% 100.00%
EY 11.27 11.81 12.23 13.79 12.84 13.33 15.70 -19.81%
  QoQ % -4.57% -3.43% -11.31% 7.40% -3.68% -15.10% -
  Horiz. % 71.78% 75.22% 77.90% 87.83% 81.78% 84.90% 100.00%
DY 6.30 6.69 6.69 6.97 7.09 6.82 7.89 -13.92%
  QoQ % -5.83% 0.00% -4.02% -1.69% 3.96% -13.56% -
  Horiz. % 79.85% 84.79% 84.79% 88.34% 89.86% 86.44% 100.00%
P/NAPS 1.26 1.19 1.18 1.16 1.27 1.32 1.12 8.16%
  QoQ % 5.88% 0.85% 1.72% -8.66% -3.79% 17.86% -
  Horiz. % 112.50% 106.25% 105.36% 103.57% 113.39% 117.86% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers