Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -3.24%    YoY -     -14.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 593,922 573,856 524,937 528,100 547,584 563,436 496,877 12.67%
  QoQ % 3.50% 9.32% -0.60% -3.56% -2.81% 13.40% -
  Horiz. % 119.53% 115.49% 105.65% 106.28% 110.21% 113.40% 100.00%
PBT 25,980 26,660 26,170 24,405 25,214 24,212 29,367 -7.87%
  QoQ % -2.55% 1.87% 7.23% -3.21% 4.14% -17.55% -
  Horiz. % 88.47% 90.78% 89.11% 83.10% 85.86% 82.45% 100.00%
Tax -6,516 -6,504 -6,776 -6,294 -6,258 -6,116 -7,416 -8.29%
  QoQ % -0.18% 4.01% -7.65% -0.59% -2.32% 17.53% -
  Horiz. % 87.86% 87.70% 91.37% 84.88% 84.39% 82.47% 100.00%
NP 19,464 20,156 19,394 18,110 18,956 18,096 21,951 -7.72%
  QoQ % -3.43% 3.93% 7.09% -4.46% 4.75% -17.56% -
  Horiz. % 88.67% 91.82% 88.35% 82.50% 86.36% 82.44% 100.00%
NP to SH 19,406 19,832 19,648 18,364 18,978 18,040 22,041 -8.16%
  QoQ % -2.15% 0.94% 6.99% -3.24% 5.20% -18.15% -
  Horiz. % 88.05% 89.98% 89.14% 83.32% 86.10% 81.85% 100.00%
Tax Rate 25.08 % 24.40 % 25.89 % 25.79 % 24.82 % 25.26 % 25.25 % -0.45%
  QoQ % 2.79% -5.76% 0.39% 3.91% -1.74% 0.04% -
  Horiz. % 99.33% 96.63% 102.53% 102.14% 98.30% 100.04% 100.00%
Total Cost 574,458 553,700 505,543 509,989 528,628 545,340 474,926 13.56%
  QoQ % 3.75% 9.53% -0.87% -3.53% -3.06% 14.83% -
  Horiz. % 120.96% 116.59% 106.45% 107.38% 111.31% 114.83% 100.00%
Net Worth 148,276 149,650 144,321 139,160 139,085 140,368 137,022 5.42%
  QoQ % -0.92% 3.69% 3.71% 0.05% -0.91% 2.44% -
  Horiz. % 108.21% 109.22% 105.33% 101.56% 101.51% 102.44% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,804 - 10,401 5,202 7,799 - 11,092 -20.95%
  QoQ % 0.00% 0.00% 99.94% -33.30% 0.00% 0.00% -
  Horiz. % 70.36% 0.00% 93.77% 46.90% 70.31% 0.00% 100.00%
Div Payout % 40.21 % - % 52.94 % 28.33 % 41.10 % - % 50.33 % -13.94%
  QoQ % 0.00% 0.00% 86.87% -31.07% 0.00% 0.00% -
  Horiz. % 79.89% 0.00% 105.19% 56.29% 81.66% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,276 149,650 144,321 139,160 139,085 140,368 137,022 5.42%
  QoQ % -0.92% 3.69% 3.71% 0.05% -0.91% 2.44% -
  Horiz. % 108.21% 109.22% 105.33% 101.56% 101.51% 102.44% 100.00%
NOSH 130,067 130,131 130,019 130,056 129,986 129,971 130,497 -0.22%
  QoQ % -0.05% 0.09% -0.03% 0.05% 0.01% -0.40% -
  Horiz. % 99.67% 99.72% 99.63% 99.66% 99.61% 99.60% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.28 % 3.51 % 3.69 % 3.43 % 3.46 % 3.21 % 4.42 % -18.08%
  QoQ % -6.55% -4.88% 7.58% -0.87% 7.79% -27.38% -
  Horiz. % 74.21% 79.41% 83.48% 77.60% 78.28% 72.62% 100.00%
ROE 13.09 % 13.25 % 13.61 % 13.20 % 13.64 % 12.85 % 16.09 % -12.89%
  QoQ % -1.21% -2.65% 3.11% -3.23% 6.15% -20.14% -
  Horiz. % 81.35% 82.35% 84.59% 82.04% 84.77% 79.86% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 456.63 440.98 403.74 406.05 421.26 433.51 380.76 12.92%
  QoQ % 3.55% 9.22% -0.57% -3.61% -2.83% 13.85% -
  Horiz. % 119.93% 115.82% 106.04% 106.64% 110.64% 113.85% 100.00%
EPS 14.92 15.24 7.56 14.12 14.60 13.88 16.89 -7.96%
  QoQ % -2.10% 101.59% -46.46% -3.29% 5.19% -17.82% -
  Horiz. % 88.34% 90.23% 44.76% 83.60% 86.44% 82.18% 100.00%
DPS 6.00 0.00 8.00 4.00 6.00 0.00 8.50 -20.77%
  QoQ % 0.00% 0.00% 100.00% -33.33% 0.00% 0.00% -
  Horiz. % 70.59% 0.00% 94.12% 47.06% 70.59% 0.00% 100.00%
NAPS 1.1400 1.1500 1.1100 1.0700 1.0700 1.0800 1.0500 5.65%
  QoQ % -0.87% 3.60% 3.74% 0.00% -0.93% 2.86% -
  Horiz. % 108.57% 109.52% 105.71% 101.90% 101.90% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.30 64.06 58.60 58.95 61.13 62.90 55.47 12.66%
  QoQ % 3.50% 9.32% -0.59% -3.57% -2.81% 13.39% -
  Horiz. % 119.52% 115.49% 105.64% 106.27% 110.20% 113.39% 100.00%
EPS 2.17 2.21 2.19 2.05 2.12 2.01 2.46 -8.04%
  QoQ % -1.81% 0.91% 6.83% -3.30% 5.47% -18.29% -
  Horiz. % 88.21% 89.84% 89.02% 83.33% 86.18% 81.71% 100.00%
DPS 0.87 0.00 1.16 0.58 0.87 0.00 1.24 -21.09%
  QoQ % 0.00% 0.00% 100.00% -33.33% 0.00% 0.00% -
  Horiz. % 70.16% 0.00% 93.55% 46.77% 70.16% 0.00% 100.00%
NAPS 0.1655 0.1671 0.1611 0.1553 0.1553 0.1567 0.1530 5.39%
  QoQ % -0.96% 3.72% 3.73% 0.00% -0.89% 2.42% -
  Horiz. % 108.17% 109.22% 105.29% 101.50% 101.50% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.4300 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 -
P/RPS 0.31 0.33 0.32 0.30 0.29 0.30 0.33 -4.09%
  QoQ % -6.06% 3.13% 6.67% 3.45% -3.33% -9.09% -
  Horiz. % 93.94% 100.00% 96.97% 90.91% 87.88% 90.91% 100.00%
P/EPS 9.58 9.45 8.54 8.71 8.42 9.22 7.40 18.84%
  QoQ % 1.38% 10.66% -1.95% 3.44% -8.68% 24.59% -
  Horiz. % 129.46% 127.70% 115.41% 117.70% 113.78% 124.59% 100.00%
EY 10.43 10.58 11.71 11.48 11.87 10.84 13.51 -15.88%
  QoQ % -1.42% -9.65% 2.00% -3.29% 9.50% -19.76% -
  Horiz. % 77.20% 78.31% 86.68% 84.97% 87.86% 80.24% 100.00%
DY 4.20 0.00 6.20 3.25 4.88 0.00 6.80 -27.54%
  QoQ % 0.00% 0.00% 90.77% -33.40% 0.00% 0.00% -
  Horiz. % 61.76% 0.00% 91.18% 47.79% 71.76% 0.00% 100.00%
P/NAPS 1.25 1.25 1.16 1.15 1.15 1.19 1.19 3.34%
  QoQ % 0.00% 7.76% 0.87% 0.00% -3.36% 0.00% -
  Horiz. % 105.04% 105.04% 97.48% 96.64% 96.64% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 -
Price 1.4900 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 -
P/RPS 0.33 0.32 0.36 0.33 0.30 0.29 0.32 2.08%
  QoQ % 3.13% -11.11% 9.09% 10.00% 3.45% -9.38% -
  Horiz. % 103.13% 100.00% 112.50% 103.13% 93.75% 90.62% 100.00%
P/EPS 9.99 9.32 9.53 9.56 8.70 9.15 7.22 24.24%
  QoQ % 7.19% -2.20% -0.31% 9.89% -4.92% 26.73% -
  Horiz. % 138.37% 129.09% 131.99% 132.41% 120.50% 126.73% 100.00%
EY 10.01 10.73 10.49 10.46 11.50 10.93 13.84 -19.47%
  QoQ % -6.71% 2.29% 0.29% -9.04% 5.22% -21.03% -
  Horiz. % 72.33% 77.53% 75.79% 75.58% 83.09% 78.97% 100.00%
DY 4.03 0.00 5.56 2.96 4.72 0.00 6.97 -30.67%
  QoQ % 0.00% 0.00% 87.84% -37.29% 0.00% 0.00% -
  Horiz. % 57.82% 0.00% 79.77% 42.47% 67.72% 0.00% 100.00%
P/NAPS 1.31 1.23 1.30 1.26 1.19 1.18 1.16 8.47%
  QoQ % 6.50% -5.38% 3.17% 5.88% 0.85% 1.72% -
  Horiz. % 112.93% 106.03% 112.07% 108.62% 102.59% 101.72% 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