Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     7.69%    YoY -     13.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 667,148 690,160 603,522 608,534 593,922 573,856 524,937 17.38%
  QoQ % -3.33% 14.36% -0.82% 2.46% 3.50% 9.32% -
  Horiz. % 127.09% 131.47% 114.97% 115.93% 113.14% 109.32% 100.00%
PBT 36,134 19,504 29,578 27,952 25,980 26,660 26,170 24.07%
  QoQ % 85.26% -34.06% 5.82% 7.59% -2.55% 1.87% -
  Horiz. % 138.07% 74.53% 113.02% 106.81% 99.27% 101.87% 100.00%
Tax -13,504 -13,480 -7,747 -7,078 -6,516 -6,504 -6,776 58.57%
  QoQ % -0.18% -74.00% -9.44% -8.64% -0.18% 4.01% -
  Horiz. % 199.29% 198.94% 114.33% 104.47% 96.16% 95.99% 100.00%
NP 22,630 6,024 21,831 20,873 19,464 20,156 19,394 10.87%
  QoQ % 275.66% -72.41% 4.59% 7.24% -3.43% 3.93% -
  Horiz. % 116.69% 31.06% 112.57% 107.63% 100.36% 103.93% 100.00%
NP to SH 22,716 6,208 21,961 20,898 19,406 19,832 19,648 10.19%
  QoQ % 265.91% -71.73% 5.08% 7.69% -2.15% 0.94% -
  Horiz. % 115.61% 31.60% 111.77% 106.37% 98.77% 100.94% 100.00%
Tax Rate 37.37 % 69.11 % 26.19 % 25.32 % 25.08 % 24.40 % 25.89 % 27.81%
  QoQ % -45.93% 163.88% 3.44% 0.96% 2.79% -5.76% -
  Horiz. % 144.34% 266.94% 101.16% 97.80% 96.87% 94.24% 100.00%
Total Cost 644,518 684,136 581,691 587,661 574,458 553,700 505,543 17.63%
  QoQ % -5.79% 17.61% -1.02% 2.30% 3.75% 9.53% -
  Horiz. % 127.49% 135.33% 115.06% 116.24% 113.63% 109.53% 100.00%
Net Worth 169,717 165,546 156,063 149,461 148,276 149,650 144,321 11.44%
  QoQ % 2.52% 6.08% 4.42% 0.80% -0.92% 3.69% -
  Horiz. % 117.60% 114.71% 108.14% 103.56% 102.74% 103.69% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,444 - 15,606 5,198 7,804 - 10,401 0.27%
  QoQ % 0.00% 0.00% 200.20% -33.38% 0.00% 0.00% -
  Horiz. % 100.41% 0.00% 150.04% 49.98% 75.03% 0.00% 100.00%
Div Payout % 45.98 % - % 71.06 % 24.88 % 40.21 % - % 52.94 % -8.99%
  QoQ % 0.00% 0.00% 185.61% -38.12% 0.00% 0.00% -
  Horiz. % 86.85% 0.00% 134.23% 47.00% 75.95% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 169,717 165,546 156,063 149,461 148,276 149,650 144,321 11.44%
  QoQ % 2.52% 6.08% 4.42% 0.80% -0.92% 3.69% -
  Horiz. % 117.60% 114.71% 108.14% 103.56% 102.74% 103.69% 100.00%
NOSH 261,103 258,666 260,106 129,966 130,067 130,131 130,019 59.38%
  QoQ % 0.94% -0.55% 100.13% -0.08% -0.05% 0.09% -
  Horiz. % 200.82% 198.94% 200.05% 99.96% 100.04% 100.09% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.39 % 0.87 % 3.62 % 3.43 % 3.28 % 3.51 % 3.69 % -5.51%
  QoQ % 289.66% -75.97% 5.54% 4.57% -6.55% -4.88% -
  Horiz. % 91.87% 23.58% 98.10% 92.95% 88.89% 95.12% 100.00%
ROE 13.38 % 3.75 % 14.07 % 13.98 % 13.09 % 13.25 % 13.61 % -1.13%
  QoQ % 256.80% -73.35% 0.64% 6.80% -1.21% -2.65% -
  Horiz. % 98.31% 27.55% 103.38% 102.72% 96.18% 97.35% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 255.51 266.81 232.03 468.22 456.63 440.98 403.74 -26.35%
  QoQ % -4.24% 14.99% -50.44% 2.54% 3.55% 9.22% -
  Horiz. % 63.29% 66.08% 57.47% 115.97% 113.10% 109.22% 100.00%
EPS 8.70 2.40 8.45 16.08 14.92 15.24 7.56 9.84%
  QoQ % 262.50% -71.60% -47.45% 7.77% -2.10% 101.59% -
  Horiz. % 115.08% 31.75% 111.77% 212.70% 197.35% 201.59% 100.00%
DPS 4.00 0.00 6.00 4.00 6.00 0.00 8.00 -37.08%
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 75.00% 50.00% 75.00% 0.00% 100.00%
NAPS 0.6500 0.6400 0.6000 1.1500 1.1400 1.1500 1.1100 -30.07%
  QoQ % 1.56% 6.67% -47.83% 0.88% -0.87% 3.60% -
  Horiz. % 58.56% 57.66% 54.05% 103.60% 102.70% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.47 77.04 67.37 67.93 66.30 64.06 58.60 17.38%
  QoQ % -3.34% 14.35% -0.82% 2.46% 3.50% 9.32% -
  Horiz. % 127.08% 131.47% 114.97% 115.92% 113.14% 109.32% 100.00%
EPS 2.54 0.69 2.45 2.33 2.17 2.21 2.19 10.42%
  QoQ % 268.12% -71.84% 5.15% 7.37% -1.81% 0.91% -
  Horiz. % 115.98% 31.51% 111.87% 106.39% 99.09% 100.91% 100.00%
DPS 1.17 0.00 1.74 0.58 0.87 0.00 1.16 0.58%
  QoQ % 0.00% 0.00% 200.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.86% 0.00% 150.00% 50.00% 75.00% 0.00% 100.00%
NAPS 0.1895 0.1848 0.1742 0.1668 0.1655 0.1671 0.1611 11.46%
  QoQ % 2.54% 6.08% 4.44% 0.79% -0.96% 3.72% -
  Horiz. % 117.63% 114.71% 108.13% 103.54% 102.73% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0000 0.9700 0.8200 1.4400 1.4300 1.4400 1.2900 -
P/RPS 0.39 0.36 0.35 0.31 0.31 0.33 0.32 14.14%
  QoQ % 8.33% 2.86% 12.90% 0.00% -6.06% 3.13% -
  Horiz. % 121.88% 112.50% 109.38% 96.88% 96.88% 103.13% 100.00%
P/EPS 11.49 40.42 9.71 8.96 9.58 9.45 8.54 21.94%
  QoQ % -71.57% 316.27% 8.37% -6.47% 1.38% 10.66% -
  Horiz. % 134.54% 473.30% 113.70% 104.92% 112.18% 110.66% 100.00%
EY 8.70 2.47 10.30 11.17 10.43 10.58 11.71 -18.01%
  QoQ % 252.23% -76.02% -7.79% 7.09% -1.42% -9.65% -
  Horiz. % 74.30% 21.09% 87.96% 95.39% 89.07% 90.35% 100.00%
DY 4.00 0.00 7.32 2.78 4.20 0.00 6.20 -25.40%
  QoQ % 0.00% 0.00% 163.31% -33.81% 0.00% 0.00% -
  Horiz. % 64.52% 0.00% 118.06% 44.84% 67.74% 0.00% 100.00%
P/NAPS 1.54 1.52 1.37 1.25 1.25 1.25 1.16 20.86%
  QoQ % 1.32% 10.95% 9.60% 0.00% 0.00% 7.76% -
  Horiz. % 132.76% 131.03% 118.10% 107.76% 107.76% 107.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 -
Price 1.0300 1.1900 0.9050 1.7900 1.4900 1.4200 1.4400 -
P/RPS 0.40 0.45 0.39 0.38 0.33 0.32 0.36 7.30%
  QoQ % -11.11% 15.38% 2.63% 15.15% 3.13% -11.11% -
  Horiz. % 111.11% 125.00% 108.33% 105.56% 91.67% 88.89% 100.00%
P/EPS 11.84 49.58 10.72 11.13 9.99 9.32 9.53 15.61%
  QoQ % -76.12% 362.50% -3.68% 11.41% 7.19% -2.20% -
  Horiz. % 124.24% 520.25% 112.49% 116.79% 104.83% 97.80% 100.00%
EY 8.45 2.02 9.33 8.98 10.01 10.73 10.49 -13.46%
  QoQ % 318.32% -78.35% 3.90% -10.29% -6.71% 2.29% -
  Horiz. % 80.55% 19.26% 88.94% 85.61% 95.42% 102.29% 100.00%
DY 3.88 0.00 6.63 2.23 4.03 0.00 5.56 -21.38%
  QoQ % 0.00% 0.00% 197.31% -44.67% 0.00% 0.00% -
  Horiz. % 69.78% 0.00% 119.24% 40.11% 72.48% 0.00% 100.00%
P/NAPS 1.58 1.86 1.51 1.56 1.31 1.23 1.30 13.93%
  QoQ % -15.05% 23.18% -3.21% 19.08% 6.50% -5.38% -
  Horiz. % 121.54% 143.08% 116.15% 120.00% 100.77% 94.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS