Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.15%    YoY -     2.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 690,160 603,522 608,534 593,922 573,856 524,937 528,100 19.55%
  QoQ % 14.36% -0.82% 2.46% 3.50% 9.32% -0.60% -
  Horiz. % 130.69% 114.28% 115.23% 112.46% 108.66% 99.40% 100.00%
PBT 19,504 29,578 27,952 25,980 26,660 26,170 24,405 -13.89%
  QoQ % -34.06% 5.82% 7.59% -2.55% 1.87% 7.23% -
  Horiz. % 79.92% 121.19% 114.53% 106.45% 109.24% 107.23% 100.00%
Tax -13,480 -7,747 -7,078 -6,516 -6,504 -6,776 -6,294 66.22%
  QoQ % -74.00% -9.44% -8.64% -0.18% 4.01% -7.65% -
  Horiz. % 214.15% 123.07% 112.45% 103.52% 103.33% 107.65% 100.00%
NP 6,024 21,831 20,873 19,464 20,156 19,394 18,110 -52.03%
  QoQ % -72.41% 4.59% 7.24% -3.43% 3.93% 7.09% -
  Horiz. % 33.26% 120.54% 115.25% 107.47% 111.29% 107.09% 100.00%
NP to SH 6,208 21,961 20,898 19,406 19,832 19,648 18,364 -51.50%
  QoQ % -71.73% 5.08% 7.69% -2.15% 0.94% 6.99% -
  Horiz. % 33.81% 119.59% 113.80% 105.67% 107.99% 106.99% 100.00%
Tax Rate 69.11 % 26.19 % 25.32 % 25.08 % 24.40 % 25.89 % 25.79 % 93.04%
  QoQ % 163.88% 3.44% 0.96% 2.79% -5.76% 0.39% -
  Horiz. % 267.97% 101.55% 98.18% 97.25% 94.61% 100.39% 100.00%
Total Cost 684,136 581,691 587,661 574,458 553,700 505,543 509,989 21.66%
  QoQ % 17.61% -1.02% 2.30% 3.75% 9.53% -0.87% -
  Horiz. % 134.15% 114.06% 115.23% 112.64% 108.57% 99.13% 100.00%
Net Worth 165,546 156,063 149,461 148,276 149,650 144,321 139,160 12.28%
  QoQ % 6.08% 4.42% 0.80% -0.92% 3.69% 3.71% -
  Horiz. % 118.96% 112.15% 107.40% 106.55% 107.54% 103.71% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 15,606 5,198 7,804 - 10,401 5,202 -
  QoQ % 0.00% 200.20% -33.38% 0.00% 0.00% 99.94% -
  Horiz. % 0.00% 299.99% 99.93% 150.01% 0.00% 199.94% 100.00%
Div Payout % - % 71.06 % 24.88 % 40.21 % - % 52.94 % 28.33 % -
  QoQ % 0.00% 185.61% -38.12% 0.00% 0.00% 86.87% -
  Horiz. % 0.00% 250.83% 87.82% 141.93% 0.00% 186.87% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 165,546 156,063 149,461 148,276 149,650 144,321 139,160 12.28%
  QoQ % 6.08% 4.42% 0.80% -0.92% 3.69% 3.71% -
  Horiz. % 118.96% 112.15% 107.40% 106.55% 107.54% 103.71% 100.00%
NOSH 258,666 260,106 129,966 130,067 130,131 130,019 130,056 58.22%
  QoQ % -0.55% 100.13% -0.08% -0.05% 0.09% -0.03% -
  Horiz. % 198.89% 199.99% 99.93% 100.01% 100.06% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.87 % 3.62 % 3.43 % 3.28 % 3.51 % 3.69 % 3.43 % -59.96%
  QoQ % -75.97% 5.54% 4.57% -6.55% -4.88% 7.58% -
  Horiz. % 25.36% 105.54% 100.00% 95.63% 102.33% 107.58% 100.00%
ROE 3.75 % 14.07 % 13.98 % 13.09 % 13.25 % 13.61 % 13.20 % -56.82%
  QoQ % -73.35% 0.64% 6.80% -1.21% -2.65% 3.11% -
  Horiz. % 28.41% 106.59% 105.91% 99.17% 100.38% 103.11% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 266.81 232.03 468.22 456.63 440.98 403.74 406.05 -24.44%
  QoQ % 14.99% -50.44% 2.54% 3.55% 9.22% -0.57% -
  Horiz. % 65.71% 57.14% 115.31% 112.46% 108.60% 99.43% 100.00%
EPS 2.40 8.45 16.08 14.92 15.24 7.56 14.12 -69.35%
  QoQ % -71.60% -47.45% 7.77% -2.10% 101.59% -46.46% -
  Horiz. % 17.00% 59.84% 113.88% 105.67% 107.93% 53.54% 100.00%
DPS 0.00 6.00 4.00 6.00 0.00 8.00 4.00 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 200.00% 100.00%
NAPS 0.6400 0.6000 1.1500 1.1400 1.1500 1.1100 1.0700 -29.03%
  QoQ % 6.67% -47.83% 0.88% -0.87% 3.60% 3.74% -
  Horiz. % 59.81% 56.07% 107.48% 106.54% 107.48% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 77.04 67.37 67.93 66.30 64.06 58.60 58.95 19.55%
  QoQ % 14.35% -0.82% 2.46% 3.50% 9.32% -0.59% -
  Horiz. % 130.69% 114.28% 115.23% 112.47% 108.67% 99.41% 100.00%
EPS 0.69 2.45 2.33 2.17 2.21 2.19 2.05 -51.64%
  QoQ % -71.84% 5.15% 7.37% -1.81% 0.91% 6.83% -
  Horiz. % 33.66% 119.51% 113.66% 105.85% 107.80% 106.83% 100.00%
DPS 0.00 1.74 0.58 0.87 0.00 1.16 0.58 -
  QoQ % 0.00% 200.00% -33.33% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 300.00% 100.00% 150.00% 0.00% 200.00% 100.00%
NAPS 0.1848 0.1742 0.1668 0.1655 0.1671 0.1611 0.1553 12.31%
  QoQ % 6.08% 4.44% 0.79% -0.96% 3.72% 3.73% -
  Horiz. % 119.00% 112.17% 107.41% 106.57% 107.60% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.9700 0.8200 1.4400 1.4300 1.4400 1.2900 1.2300 -
P/RPS 0.36 0.35 0.31 0.31 0.33 0.32 0.30 12.94%
  QoQ % 2.86% 12.90% 0.00% -6.06% 3.13% 6.67% -
  Horiz. % 120.00% 116.67% 103.33% 103.33% 110.00% 106.67% 100.00%
P/EPS 40.42 9.71 8.96 9.58 9.45 8.54 8.71 178.48%
  QoQ % 316.27% 8.37% -6.47% 1.38% 10.66% -1.95% -
  Horiz. % 464.06% 111.48% 102.87% 109.99% 108.50% 98.05% 100.00%
EY 2.47 10.30 11.17 10.43 10.58 11.71 11.48 -64.13%
  QoQ % -76.02% -7.79% 7.09% -1.42% -9.65% 2.00% -
  Horiz. % 21.52% 89.72% 97.30% 90.85% 92.16% 102.00% 100.00%
DY 0.00 7.32 2.78 4.20 0.00 6.20 3.25 -
  QoQ % 0.00% 163.31% -33.81% 0.00% 0.00% 90.77% -
  Horiz. % 0.00% 225.23% 85.54% 129.23% 0.00% 190.77% 100.00%
P/NAPS 1.52 1.37 1.25 1.25 1.25 1.16 1.15 20.46%
  QoQ % 10.95% 9.60% 0.00% 0.00% 7.76% 0.87% -
  Horiz. % 132.17% 119.13% 108.70% 108.70% 108.70% 100.87% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 -
Price 1.1900 0.9050 1.7900 1.4900 1.4200 1.4400 1.3500 -
P/RPS 0.45 0.39 0.38 0.33 0.32 0.36 0.33 22.99%
  QoQ % 15.38% 2.63% 15.15% 3.13% -11.11% 9.09% -
  Horiz. % 136.36% 118.18% 115.15% 100.00% 96.97% 109.09% 100.00%
P/EPS 49.58 10.72 11.13 9.99 9.32 9.53 9.56 199.92%
  QoQ % 362.50% -3.68% 11.41% 7.19% -2.20% -0.31% -
  Horiz. % 518.62% 112.13% 116.42% 104.50% 97.49% 99.69% 100.00%
EY 2.02 9.33 8.98 10.01 10.73 10.49 10.46 -66.62%
  QoQ % -78.35% 3.90% -10.29% -6.71% 2.29% 0.29% -
  Horiz. % 19.31% 89.20% 85.85% 95.70% 102.58% 100.29% 100.00%
DY 0.00 6.63 2.23 4.03 0.00 5.56 2.96 -
  QoQ % 0.00% 197.31% -44.67% 0.00% 0.00% 87.84% -
  Horiz. % 0.00% 223.99% 75.34% 136.15% 0.00% 187.84% 100.00%
P/NAPS 1.86 1.51 1.56 1.31 1.23 1.30 1.26 29.68%
  QoQ % 23.18% -3.21% 19.08% 6.50% -5.38% 3.17% -
  Horiz. % 147.62% 119.84% 123.81% 103.97% 97.62% 103.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. 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
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS