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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers