Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.08%    YoY -     11.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 670,324 667,148 690,160 603,522 608,534 593,922 573,856 10.90%
  QoQ % 0.48% -3.33% 14.36% -0.82% 2.46% 3.50% -
  Horiz. % 116.81% 116.26% 120.27% 105.17% 106.04% 103.50% 100.00%
PBT 47,182 36,134 19,504 29,578 27,952 25,980 26,660 46.26%
  QoQ % 30.58% 85.26% -34.06% 5.82% 7.59% -2.55% -
  Horiz. % 176.98% 135.54% 73.16% 110.95% 104.85% 97.45% 100.00%
Tax -14,933 -13,504 -13,480 -7,747 -7,078 -6,516 -6,504 73.95%
  QoQ % -10.58% -0.18% -74.00% -9.44% -8.64% -0.18% -
  Horiz. % 229.60% 207.63% 207.26% 119.11% 108.84% 100.18% 100.00%
NP 32,249 22,630 6,024 21,831 20,873 19,464 20,156 36.76%
  QoQ % 42.51% 275.66% -72.41% 4.59% 7.24% -3.43% -
  Horiz. % 160.00% 112.27% 29.89% 108.31% 103.56% 96.57% 100.00%
NP to SH 32,482 22,716 6,208 21,961 20,898 19,406 19,832 38.91%
  QoQ % 42.99% 265.91% -71.73% 5.08% 7.69% -2.15% -
  Horiz. % 163.79% 114.54% 31.30% 110.74% 105.38% 97.85% 100.00%
Tax Rate 31.65 % 37.37 % 69.11 % 26.19 % 25.32 % 25.08 % 24.40 % 18.92%
  QoQ % -15.31% -45.93% 163.88% 3.44% 0.96% 2.79% -
  Horiz. % 129.71% 153.16% 283.24% 107.34% 103.77% 102.79% 100.00%
Total Cost 638,074 644,518 684,136 581,691 587,661 574,458 553,700 9.91%
  QoQ % -1.00% -5.79% 17.61% -1.02% 2.30% 3.75% -
  Horiz. % 115.24% 116.40% 123.56% 105.06% 106.13% 103.75% 100.00%
Net Worth 178,130 169,717 165,546 156,063 149,461 148,276 149,650 12.30%
  QoQ % 4.96% 2.52% 6.08% 4.42% 0.80% -0.92% -
  Horiz. % 119.03% 113.41% 110.62% 104.29% 99.87% 99.08% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,985 10,444 - 15,606 5,198 7,804 - -
  QoQ % -33.12% 0.00% 0.00% 200.20% -33.38% 0.00% -
  Horiz. % 89.51% 133.83% 0.00% 199.98% 66.62% 100.00% -
Div Payout % 21.51 % 45.98 % - % 71.06 % 24.88 % 40.21 % - % -
  QoQ % -53.22% 0.00% 0.00% 185.61% -38.12% 0.00% -
  Horiz. % 53.49% 114.35% 0.00% 176.72% 61.88% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 178,130 169,717 165,546 156,063 149,461 148,276 149,650 12.30%
  QoQ % 4.96% 2.52% 6.08% 4.42% 0.80% -0.92% -
  Horiz. % 119.03% 113.41% 110.62% 104.29% 99.87% 99.08% 100.00%
NOSH 261,956 261,103 258,666 260,106 129,966 130,067 130,131 59.36%
  QoQ % 0.33% 0.94% -0.55% 100.13% -0.08% -0.05% -
  Horiz. % 201.30% 200.65% 198.77% 199.88% 99.87% 99.95% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.81 % 3.39 % 0.87 % 3.62 % 3.43 % 3.28 % 3.51 % 23.35%
  QoQ % 41.89% 289.66% -75.97% 5.54% 4.57% -6.55% -
  Horiz. % 137.04% 96.58% 24.79% 103.13% 97.72% 93.45% 100.00%
ROE 18.24 % 13.38 % 3.75 % 14.07 % 13.98 % 13.09 % 13.25 % 23.72%
  QoQ % 36.32% 256.80% -73.35% 0.64% 6.80% -1.21% -
  Horiz. % 137.66% 100.98% 28.30% 106.19% 105.51% 98.79% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 255.89 255.51 266.81 232.03 468.22 456.63 440.98 -30.41%
  QoQ % 0.15% -4.24% 14.99% -50.44% 2.54% 3.55% -
  Horiz. % 58.03% 57.94% 60.50% 52.62% 106.18% 103.55% 100.00%
EPS 12.40 8.70 2.40 8.45 16.08 14.92 15.24 -12.83%
  QoQ % 42.53% 262.50% -71.60% -47.45% 7.77% -2.10% -
  Horiz. % 81.36% 57.09% 15.75% 55.45% 105.51% 97.90% 100.00%
DPS 2.67 4.00 0.00 6.00 4.00 6.00 0.00 -
  QoQ % -33.25% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 44.50% 66.67% 0.00% 100.00% 66.67% 100.00% -
NAPS 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 1.1500 -29.53%
  QoQ % 4.62% 1.56% 6.67% -47.83% 0.88% -0.87% -
  Horiz. % 59.13% 56.52% 55.65% 52.17% 100.00% 99.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.89 74.54 77.11 67.43 67.99 66.36 64.12 10.90%
  QoQ % 0.47% -3.33% 14.36% -0.82% 2.46% 3.49% -
  Horiz. % 116.80% 116.25% 120.26% 105.16% 106.04% 103.49% 100.00%
EPS 3.63 2.54 0.69 2.45 2.33 2.17 2.22 38.75%
  QoQ % 42.91% 268.12% -71.84% 5.15% 7.37% -2.25% -
  Horiz. % 163.51% 114.41% 31.08% 110.36% 104.95% 97.75% 100.00%
DPS 0.78 1.17 0.00 1.74 0.58 0.87 0.00 -
  QoQ % -33.33% 0.00% 0.00% 200.00% -33.33% 0.00% -
  Horiz. % 89.66% 134.48% 0.00% 200.00% 66.67% 100.00% -
NAPS 0.1990 0.1896 0.1850 0.1744 0.1670 0.1657 0.1672 12.30%
  QoQ % 4.96% 2.49% 6.08% 4.43% 0.78% -0.90% -
  Horiz. % 119.02% 113.40% 110.65% 104.31% 99.88% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.3700 1.0000 0.9700 0.8200 1.4400 1.4300 1.4400 -
P/RPS 0.54 0.39 0.36 0.35 0.31 0.31 0.33 38.82%
  QoQ % 38.46% 8.33% 2.86% 12.90% 0.00% -6.06% -
  Horiz. % 163.64% 118.18% 109.09% 106.06% 93.94% 93.94% 100.00%
P/EPS 11.05 11.49 40.42 9.71 8.96 9.58 9.45 10.98%
  QoQ % -3.83% -71.57% 316.27% 8.37% -6.47% 1.38% -
  Horiz. % 116.93% 121.59% 427.72% 102.75% 94.81% 101.38% 100.00%
EY 9.05 8.70 2.47 10.30 11.17 10.43 10.58 -9.88%
  QoQ % 4.02% 252.23% -76.02% -7.79% 7.09% -1.42% -
  Horiz. % 85.54% 82.23% 23.35% 97.35% 105.58% 98.58% 100.00%
DY 1.95 4.00 0.00 7.32 2.78 4.20 0.00 -
  QoQ % -51.25% 0.00% 0.00% 163.31% -33.81% 0.00% -
  Horiz. % 46.43% 95.24% 0.00% 174.29% 66.19% 100.00% -
P/NAPS 2.01 1.54 1.52 1.37 1.25 1.25 1.25 37.21%
  QoQ % 30.52% 1.32% 10.95% 9.60% 0.00% 0.00% -
  Horiz. % 160.80% 123.20% 121.60% 109.60% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 -
Price 1.5800 1.0300 1.1900 0.9050 1.7900 1.4900 1.4200 -
P/RPS 0.62 0.40 0.45 0.39 0.38 0.33 0.32 55.35%
  QoQ % 55.00% -11.11% 15.38% 2.63% 15.15% 3.13% -
  Horiz. % 193.75% 125.00% 140.62% 121.88% 118.75% 103.13% 100.00%
P/EPS 12.74 11.84 49.58 10.72 11.13 9.99 9.32 23.15%
  QoQ % 7.60% -76.12% 362.50% -3.68% 11.41% 7.19% -
  Horiz. % 136.70% 127.04% 531.97% 115.02% 119.42% 107.19% 100.00%
EY 7.85 8.45 2.02 9.33 8.98 10.01 10.73 -18.79%
  QoQ % -7.10% 318.32% -78.35% 3.90% -10.29% -6.71% -
  Horiz. % 73.16% 78.75% 18.83% 86.95% 83.69% 93.29% 100.00%
DY 1.69 3.88 0.00 6.63 2.23 4.03 0.00 -
  QoQ % -56.44% 0.00% 0.00% 197.31% -44.67% 0.00% -
  Horiz. % 41.94% 96.28% 0.00% 164.52% 55.33% 100.00% -
P/NAPS 2.32 1.58 1.86 1.51 1.56 1.31 1.23 52.60%
  QoQ % 46.84% -15.05% 23.18% -3.21% 19.08% 6.50% -
  Horiz. % 188.62% 128.46% 151.22% 122.76% 126.83% 106.50% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers