Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     0.94%    YoY -     9.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 603,522 608,534 593,922 573,856 524,937 528,100 547,584 6.68%
  QoQ % -0.82% 2.46% 3.50% 9.32% -0.60% -3.56% -
  Horiz. % 110.22% 111.13% 108.46% 104.80% 95.86% 96.44% 100.00%
PBT 29,578 27,952 25,980 26,660 26,170 24,405 25,214 11.20%
  QoQ % 5.82% 7.59% -2.55% 1.87% 7.23% -3.21% -
  Horiz. % 117.31% 110.86% 103.04% 105.73% 103.79% 96.79% 100.00%
Tax -7,747 -7,078 -6,516 -6,504 -6,776 -6,294 -6,258 15.25%
  QoQ % -9.44% -8.64% -0.18% 4.01% -7.65% -0.59% -
  Horiz. % 123.79% 113.11% 104.12% 103.93% 108.28% 100.59% 100.00%
NP 21,831 20,873 19,464 20,156 19,394 18,110 18,956 9.84%
  QoQ % 4.59% 7.24% -3.43% 3.93% 7.09% -4.46% -
  Horiz. % 115.17% 110.11% 102.68% 106.33% 102.31% 95.54% 100.00%
NP to SH 21,961 20,898 19,406 19,832 19,648 18,364 18,978 10.19%
  QoQ % 5.08% 7.69% -2.15% 0.94% 6.99% -3.24% -
  Horiz. % 115.72% 110.12% 102.26% 104.50% 103.53% 96.76% 100.00%
Tax Rate 26.19 % 25.32 % 25.08 % 24.40 % 25.89 % 25.79 % 24.82 % 3.64%
  QoQ % 3.44% 0.96% 2.79% -5.76% 0.39% 3.91% -
  Horiz. % 105.52% 102.01% 101.05% 98.31% 104.31% 103.91% 100.00%
Total Cost 581,691 587,661 574,458 553,700 505,543 509,989 528,628 6.57%
  QoQ % -1.02% 2.30% 3.75% 9.53% -0.87% -3.53% -
  Horiz. % 110.04% 111.17% 108.67% 104.74% 95.63% 96.47% 100.00%
Net Worth 156,063 149,461 148,276 149,650 144,321 139,160 139,085 7.96%
  QoQ % 4.42% 0.80% -0.92% 3.69% 3.71% 0.05% -
  Horiz. % 112.21% 107.46% 106.61% 107.60% 103.77% 100.05% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 15,606 5,198 7,804 - 10,401 5,202 7,799 58.59%
  QoQ % 200.20% -33.38% 0.00% 0.00% 99.94% -33.30% -
  Horiz. % 200.10% 66.66% 100.06% 0.00% 133.37% 66.70% 100.00%
Div Payout % 71.06 % 24.88 % 40.21 % - % 52.94 % 28.33 % 41.10 % 43.91%
  QoQ % 185.61% -38.12% 0.00% 0.00% 86.87% -31.07% -
  Horiz. % 172.90% 60.54% 97.83% 0.00% 128.81% 68.93% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 156,063 149,461 148,276 149,650 144,321 139,160 139,085 7.96%
  QoQ % 4.42% 0.80% -0.92% 3.69% 3.71% 0.05% -
  Horiz. % 112.21% 107.46% 106.61% 107.60% 103.77% 100.05% 100.00%
NOSH 260,106 129,966 130,067 130,131 130,019 130,056 129,986 58.59%
  QoQ % 100.13% -0.08% -0.05% 0.09% -0.03% 0.05% -
  Horiz. % 200.10% 99.99% 100.06% 100.11% 100.03% 100.05% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.62 % 3.43 % 3.28 % 3.51 % 3.69 % 3.43 % 3.46 % 3.05%
  QoQ % 5.54% 4.57% -6.55% -4.88% 7.58% -0.87% -
  Horiz. % 104.62% 99.13% 94.80% 101.45% 106.65% 99.13% 100.00%
ROE 14.07 % 13.98 % 13.09 % 13.25 % 13.61 % 13.20 % 13.64 % 2.08%
  QoQ % 0.64% 6.80% -1.21% -2.65% 3.11% -3.23% -
  Horiz. % 103.15% 102.49% 95.97% 97.14% 99.78% 96.77% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 232.03 468.22 456.63 440.98 403.74 406.05 421.26 -32.73%
  QoQ % -50.44% 2.54% 3.55% 9.22% -0.57% -3.61% -
  Horiz. % 55.08% 111.15% 108.40% 104.68% 95.84% 96.39% 100.00%
EPS 8.45 16.08 14.92 15.24 7.56 14.12 14.60 -30.48%
  QoQ % -47.45% 7.77% -2.10% 101.59% -46.46% -3.29% -
  Horiz. % 57.88% 110.14% 102.19% 104.38% 51.78% 96.71% 100.00%
DPS 6.00 4.00 6.00 0.00 8.00 4.00 6.00 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 100.00% 66.67% 100.00% 0.00% 133.33% 66.67% 100.00%
NAPS 0.6000 1.1500 1.1400 1.1500 1.1100 1.0700 1.0700 -31.93%
  QoQ % -47.83% 0.88% -0.87% 3.60% 3.74% 0.00% -
  Horiz. % 56.07% 107.48% 106.54% 107.48% 103.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 67.37 67.93 66.30 64.06 58.60 58.95 61.13 6.68%
  QoQ % -0.82% 2.46% 3.50% 9.32% -0.59% -3.57% -
  Horiz. % 110.21% 111.12% 108.46% 104.79% 95.86% 96.43% 100.00%
EPS 2.45 2.33 2.17 2.21 2.19 2.05 2.12 10.10%
  QoQ % 5.15% 7.37% -1.81% 0.91% 6.83% -3.30% -
  Horiz. % 115.57% 109.91% 102.36% 104.25% 103.30% 96.70% 100.00%
DPS 1.74 0.58 0.87 0.00 1.16 0.58 0.87 58.54%
  QoQ % 200.00% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 200.00% 66.67% 100.00% 0.00% 133.33% 66.67% 100.00%
NAPS 0.1742 0.1668 0.1655 0.1671 0.1611 0.1553 0.1553 7.93%
  QoQ % 4.44% 0.79% -0.96% 3.72% 3.73% 0.00% -
  Horiz. % 112.17% 107.41% 106.57% 107.60% 103.73% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8200 1.4400 1.4300 1.4400 1.2900 1.2300 1.2300 -
P/RPS 0.35 0.31 0.31 0.33 0.32 0.30 0.29 13.32%
  QoQ % 12.90% 0.00% -6.06% 3.13% 6.67% 3.45% -
  Horiz. % 120.69% 106.90% 106.90% 113.79% 110.34% 103.45% 100.00%
P/EPS 9.71 8.96 9.58 9.45 8.54 8.71 8.42 9.94%
  QoQ % 8.37% -6.47% 1.38% 10.66% -1.95% 3.44% -
  Horiz. % 115.32% 106.41% 113.78% 112.23% 101.43% 103.44% 100.00%
EY 10.30 11.17 10.43 10.58 11.71 11.48 11.87 -9.00%
  QoQ % -7.79% 7.09% -1.42% -9.65% 2.00% -3.29% -
  Horiz. % 86.77% 94.10% 87.87% 89.13% 98.65% 96.71% 100.00%
DY 7.32 2.78 4.20 0.00 6.20 3.25 4.88 30.94%
  QoQ % 163.31% -33.81% 0.00% 0.00% 90.77% -33.40% -
  Horiz. % 150.00% 56.97% 86.07% 0.00% 127.05% 66.60% 100.00%
P/NAPS 1.37 1.25 1.25 1.25 1.16 1.15 1.15 12.34%
  QoQ % 9.60% 0.00% 0.00% 7.76% 0.87% 0.00% -
  Horiz. % 119.13% 108.70% 108.70% 108.70% 100.87% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 -
Price 0.9050 1.7900 1.4900 1.4200 1.4400 1.3500 1.2700 -
P/RPS 0.39 0.38 0.33 0.32 0.36 0.33 0.30 19.06%
  QoQ % 2.63% 15.15% 3.13% -11.11% 9.09% 10.00% -
  Horiz. % 130.00% 126.67% 110.00% 106.67% 120.00% 110.00% 100.00%
P/EPS 10.72 11.13 9.99 9.32 9.53 9.56 8.70 14.89%
  QoQ % -3.68% 11.41% 7.19% -2.20% -0.31% 9.89% -
  Horiz. % 123.22% 127.93% 114.83% 107.13% 109.54% 109.89% 100.00%
EY 9.33 8.98 10.01 10.73 10.49 10.46 11.50 -12.98%
  QoQ % 3.90% -10.29% -6.71% 2.29% 0.29% -9.04% -
  Horiz. % 81.13% 78.09% 87.04% 93.30% 91.22% 90.96% 100.00%
DY 6.63 2.23 4.03 0.00 5.56 2.96 4.72 25.35%
  QoQ % 197.31% -44.67% 0.00% 0.00% 87.84% -37.29% -
  Horiz. % 140.47% 47.25% 85.38% 0.00% 117.80% 62.71% 100.00%
P/NAPS 1.51 1.56 1.31 1.23 1.30 1.26 1.19 17.16%
  QoQ % -3.21% 19.08% 6.50% -5.38% 3.17% 5.88% -
  Horiz. % 126.89% 131.09% 110.08% 103.36% 109.24% 105.88% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers