Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     6.99%    YoY -     -10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 608,534 593,922 573,856 524,937 528,100 547,584 563,436 5.26%
  QoQ % 2.46% 3.50% 9.32% -0.60% -3.56% -2.81% -
  Horiz. % 108.00% 105.41% 101.85% 93.17% 93.73% 97.19% 100.00%
PBT 27,952 25,980 26,660 26,170 24,405 25,214 24,212 10.04%
  QoQ % 7.59% -2.55% 1.87% 7.23% -3.21% 4.14% -
  Horiz. % 115.45% 107.30% 110.11% 108.09% 100.80% 104.14% 100.00%
Tax -7,078 -6,516 -6,504 -6,776 -6,294 -6,258 -6,116 10.23%
  QoQ % -8.64% -0.18% 4.01% -7.65% -0.59% -2.32% -
  Horiz. % 115.74% 106.54% 106.34% 110.79% 102.92% 102.32% 100.00%
NP 20,873 19,464 20,156 19,394 18,110 18,956 18,096 9.98%
  QoQ % 7.24% -3.43% 3.93% 7.09% -4.46% 4.75% -
  Horiz. % 115.35% 107.56% 111.38% 107.17% 100.08% 104.75% 100.00%
NP to SH 20,898 19,406 19,832 19,648 18,364 18,978 18,040 10.29%
  QoQ % 7.69% -2.15% 0.94% 6.99% -3.24% 5.20% -
  Horiz. % 115.85% 107.57% 109.93% 108.91% 101.80% 105.20% 100.00%
Tax Rate 25.32 % 25.08 % 24.40 % 25.89 % 25.79 % 24.82 % 25.26 % 0.16%
  QoQ % 0.96% 2.79% -5.76% 0.39% 3.91% -1.74% -
  Horiz. % 100.24% 99.29% 96.60% 102.49% 102.10% 98.26% 100.00%
Total Cost 587,661 574,458 553,700 505,543 509,989 528,628 545,340 5.10%
  QoQ % 2.30% 3.75% 9.53% -0.87% -3.53% -3.06% -
  Horiz. % 107.76% 105.34% 101.53% 92.70% 93.52% 96.94% 100.00%
Net Worth 149,461 148,276 149,650 144,321 139,160 139,085 140,368 4.27%
  QoQ % 0.80% -0.92% 3.69% 3.71% 0.05% -0.91% -
  Horiz. % 106.48% 105.63% 106.61% 102.82% 99.14% 99.09% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,198 7,804 - 10,401 5,202 7,799 - -
  QoQ % -33.38% 0.00% 0.00% 99.94% -33.30% 0.00% -
  Horiz. % 66.66% 100.06% 0.00% 133.37% 66.70% 100.00% -
Div Payout % 24.88 % 40.21 % - % 52.94 % 28.33 % 41.10 % - % -
  QoQ % -38.12% 0.00% 0.00% 86.87% -31.07% 0.00% -
  Horiz. % 60.54% 97.83% 0.00% 128.81% 68.93% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,461 148,276 149,650 144,321 139,160 139,085 140,368 4.27%
  QoQ % 0.80% -0.92% 3.69% 3.71% 0.05% -0.91% -
  Horiz. % 106.48% 105.63% 106.61% 102.82% 99.14% 99.09% 100.00%
NOSH 129,966 130,067 130,131 130,019 130,056 129,986 129,971 -0.00%
  QoQ % -0.08% -0.05% 0.09% -0.03% 0.05% 0.01% -
  Horiz. % 100.00% 100.07% 100.12% 100.04% 100.07% 100.01% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.43 % 3.28 % 3.51 % 3.69 % 3.43 % 3.46 % 3.21 % 4.51%
  QoQ % 4.57% -6.55% -4.88% 7.58% -0.87% 7.79% -
  Horiz. % 106.85% 102.18% 109.35% 114.95% 106.85% 107.79% 100.00%
ROE 13.98 % 13.09 % 13.25 % 13.61 % 13.20 % 13.64 % 12.85 % 5.77%
  QoQ % 6.80% -1.21% -2.65% 3.11% -3.23% 6.15% -
  Horiz. % 108.79% 101.87% 103.11% 105.91% 102.72% 106.15% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 468.22 456.63 440.98 403.74 406.05 421.26 433.51 5.26%
  QoQ % 2.54% 3.55% 9.22% -0.57% -3.61% -2.83% -
  Horiz. % 108.01% 105.33% 101.72% 93.13% 93.67% 97.17% 100.00%
EPS 16.08 14.92 15.24 7.56 14.12 14.60 13.88 10.30%
  QoQ % 7.77% -2.10% 101.59% -46.46% -3.29% 5.19% -
  Horiz. % 115.85% 107.49% 109.80% 54.47% 101.73% 105.19% 100.00%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 133.33% 66.67% 100.00% -
NAPS 1.1500 1.1400 1.1500 1.1100 1.0700 1.0700 1.0800 4.27%
  QoQ % 0.88% -0.87% 3.60% 3.74% 0.00% -0.93% -
  Horiz. % 106.48% 105.56% 106.48% 102.78% 99.07% 99.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.99 66.36 64.12 58.65 59.00 61.18 62.95 5.26%
  QoQ % 2.46% 3.49% 9.33% -0.59% -3.56% -2.81% -
  Horiz. % 108.01% 105.42% 101.86% 93.17% 93.73% 97.19% 100.00%
EPS 2.33 2.17 2.22 2.20 2.05 2.12 2.02 9.98%
  QoQ % 7.37% -2.25% 0.91% 7.32% -3.30% 4.95% -
  Horiz. % 115.35% 107.43% 109.90% 108.91% 101.49% 104.95% 100.00%
DPS 0.58 0.87 0.00 1.16 0.58 0.87 0.00 -
  QoQ % -33.33% 0.00% 0.00% 100.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 133.33% 66.67% 100.00% -
NAPS 0.1670 0.1657 0.1672 0.1612 0.1555 0.1554 0.1568 4.29%
  QoQ % 0.78% -0.90% 3.72% 3.67% 0.06% -0.89% -
  Horiz. % 106.51% 105.68% 106.63% 102.81% 99.17% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4400 1.4300 1.4400 1.2900 1.2300 1.2300 1.2800 -
P/RPS 0.31 0.31 0.33 0.32 0.30 0.29 0.30 2.21%
  QoQ % 0.00% -6.06% 3.13% 6.67% 3.45% -3.33% -
  Horiz. % 103.33% 103.33% 110.00% 106.67% 100.00% 96.67% 100.00%
P/EPS 8.96 9.58 9.45 8.54 8.71 8.42 9.22 -1.89%
  QoQ % -6.47% 1.38% 10.66% -1.95% 3.44% -8.68% -
  Horiz. % 97.18% 103.90% 102.49% 92.62% 94.47% 91.32% 100.00%
EY 11.17 10.43 10.58 11.71 11.48 11.87 10.84 2.02%
  QoQ % 7.09% -1.42% -9.65% 2.00% -3.29% 9.50% -
  Horiz. % 103.04% 96.22% 97.60% 108.03% 105.90% 109.50% 100.00%
DY 2.78 4.20 0.00 6.20 3.25 4.88 0.00 -
  QoQ % -33.81% 0.00% 0.00% 90.77% -33.40% 0.00% -
  Horiz. % 56.97% 86.07% 0.00% 127.05% 66.60% 100.00% -
P/NAPS 1.25 1.25 1.25 1.16 1.15 1.15 1.19 3.33%
  QoQ % 0.00% 0.00% 7.76% 0.87% 0.00% -3.36% -
  Horiz. % 105.04% 105.04% 105.04% 97.48% 96.64% 96.64% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 -
Price 1.7900 1.4900 1.4200 1.4400 1.3500 1.2700 1.2700 -
P/RPS 0.38 0.33 0.32 0.36 0.33 0.30 0.29 19.73%
  QoQ % 15.15% 3.13% -11.11% 9.09% 10.00% 3.45% -
  Horiz. % 131.03% 113.79% 110.34% 124.14% 113.79% 103.45% 100.00%
P/EPS 11.13 9.99 9.32 9.53 9.56 8.70 9.15 13.94%
  QoQ % 11.41% 7.19% -2.20% -0.31% 9.89% -4.92% -
  Horiz. % 121.64% 109.18% 101.86% 104.15% 104.48% 95.08% 100.00%
EY 8.98 10.01 10.73 10.49 10.46 11.50 10.93 -12.27%
  QoQ % -10.29% -6.71% 2.29% 0.29% -9.04% 5.22% -
  Horiz. % 82.16% 91.58% 98.17% 95.97% 95.70% 105.22% 100.00%
DY 2.23 4.03 0.00 5.56 2.96 4.72 0.00 -
  QoQ % -44.67% 0.00% 0.00% 87.84% -37.29% 0.00% -
  Horiz. % 47.25% 85.38% 0.00% 117.80% 62.71% 100.00% -
P/NAPS 1.56 1.31 1.23 1.30 1.26 1.19 1.18 20.44%
  QoQ % 19.08% 6.50% -5.38% 3.17% 5.88% 0.85% -
  Horiz. % 132.20% 111.02% 104.24% 110.17% 106.78% 100.85% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

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