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 - 895,808
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.93 66.30 64.06 58.60 58.95 61.13 62.90 5.26%
  QoQ % 2.46% 3.50% 9.32% -0.59% -3.57% -2.81% -
  Horiz. % 108.00% 105.41% 101.84% 93.16% 93.72% 97.19% 100.00%
EPS 2.33 2.17 2.21 2.19 2.05 2.12 2.01 10.34%
  QoQ % 7.37% -1.81% 0.91% 6.83% -3.30% 5.47% -
  Horiz. % 115.92% 107.96% 109.95% 108.96% 101.99% 105.47% 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 0.1668 0.1655 0.1671 0.1611 0.1553 0.1553 0.1567 4.25%
  QoQ % 0.79% -0.96% 3.72% 3.73% 0.00% -0.89% -
  Horiz. % 106.45% 105.62% 106.64% 102.81% 99.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS