Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     95.70%    YoY -     2.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 172,540 603,522 456,401 296,961 143,464 524,937 396,075 -42.56%
  QoQ % -71.41% 32.24% 53.69% 106.99% -72.67% 32.53% -
  Horiz. % 43.56% 152.38% 115.23% 74.98% 36.22% 132.53% 100.00%
PBT 4,876 29,578 20,964 12,990 6,665 26,170 18,304 -58.63%
  QoQ % -83.51% 41.09% 61.39% 94.90% -74.53% 42.97% -
  Horiz. % 26.64% 161.59% 114.53% 70.97% 36.41% 142.97% 100.00%
Tax -3,370 -7,747 -5,309 -3,258 -1,626 -6,776 -4,721 -20.14%
  QoQ % 56.50% -45.92% -62.95% -100.37% 76.00% -43.53% -
  Horiz. % 71.38% 164.10% 112.45% 69.01% 34.44% 143.53% 100.00%
NP 1,506 21,831 15,655 9,732 5,039 19,394 13,583 -76.95%
  QoQ % -93.10% 39.45% 60.86% 93.13% -74.02% 42.78% -
  Horiz. % 11.09% 160.72% 115.25% 71.65% 37.10% 142.78% 100.00%
NP to SH 1,552 21,961 15,674 9,703 4,958 19,648 13,773 -76.70%
  QoQ % -92.93% 40.11% 61.54% 95.70% -74.77% 42.66% -
  Horiz. % 11.27% 159.45% 113.80% 70.45% 36.00% 142.66% 100.00%
Tax Rate 69.11 % 26.19 % 25.32 % 25.08 % 24.40 % 25.89 % 25.79 % 93.04%
  QoQ % 163.88% 3.44% 0.96% 2.79% -5.76% 0.39% -
  Horiz. % 267.97% 101.55% 98.18% 97.25% 94.61% 100.39% 100.00%
Total Cost 171,034 581,691 440,746 287,229 138,425 505,543 382,492 -41.55%
  QoQ % -70.60% 31.98% 53.45% 107.50% -72.62% 32.17% -
  Horiz. % 44.72% 152.08% 115.23% 75.09% 36.19% 132.17% 100.00%
Net Worth 165,546 156,063 149,461 148,276 149,650 144,321 139,160 12.28%
  QoQ % 6.08% 4.42% 0.80% -0.92% 3.69% 3.71% -
  Horiz. % 118.96% 112.15% 107.40% 106.55% 107.54% 103.71% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 15,606 3,899 3,902 - 10,401 3,901 -
  QoQ % 0.00% 300.27% -0.08% 0.00% 0.00% 166.59% -
  Horiz. % 0.00% 399.99% 99.93% 100.01% 0.00% 266.59% 100.00%
Div Payout % - % 71.06 % 24.88 % 40.21 % - % 52.94 % 28.33 % -
  QoQ % 0.00% 185.61% -38.12% 0.00% 0.00% 86.87% -
  Horiz. % 0.00% 250.83% 87.82% 141.93% 0.00% 186.87% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 165,546 156,063 149,461 148,276 149,650 144,321 139,160 12.28%
  QoQ % 6.08% 4.42% 0.80% -0.92% 3.69% 3.71% -
  Horiz. % 118.96% 112.15% 107.40% 106.55% 107.54% 103.71% 100.00%
NOSH 258,666 260,106 129,966 130,067 130,131 130,019 130,056 58.22%
  QoQ % -0.55% 100.13% -0.08% -0.05% 0.09% -0.03% -
  Horiz. % 198.89% 199.99% 99.93% 100.01% 100.06% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.87 % 3.62 % 3.43 % 3.28 % 3.51 % 3.69 % 3.43 % -59.96%
  QoQ % -75.97% 5.54% 4.57% -6.55% -4.88% 7.58% -
  Horiz. % 25.36% 105.54% 100.00% 95.63% 102.33% 107.58% 100.00%
ROE 0.94 % 14.07 % 10.49 % 6.54 % 3.31 % 13.61 % 9.90 % -79.22%
  QoQ % -93.32% 34.13% 60.40% 97.58% -75.68% 37.47% -
  Horiz. % 9.49% 142.12% 105.96% 66.06% 33.43% 137.47% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.70 232.03 351.17 228.31 110.25 403.74 304.54 -63.70%
  QoQ % -71.25% -33.93% 53.81% 107.08% -72.69% 32.57% -
  Horiz. % 21.90% 76.19% 115.31% 74.97% 36.20% 132.57% 100.00%
EPS 0.60 8.45 12.06 7.46 3.81 7.56 10.59 -85.27%
  QoQ % -92.90% -29.93% 61.66% 95.80% -49.60% -28.61% -
  Horiz. % 5.67% 79.79% 113.88% 70.44% 35.98% 71.39% 100.00%
DPS 0.00 6.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 266.67% 100.00%
NAPS 0.6400 0.6000 1.1500 1.1400 1.1500 1.1100 1.0700 -29.03%
  QoQ % 6.67% -47.83% 0.88% -0.87% 3.60% 3.74% -
  Horiz. % 59.81% 56.07% 107.48% 106.54% 107.48% 103.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,789
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.48 68.13 51.52 33.53 16.20 59.26 44.71 -42.56%
  QoQ % -71.41% 32.24% 53.65% 106.98% -72.66% 32.54% -
  Horiz. % 43.57% 152.38% 115.23% 74.99% 36.23% 132.54% 100.00%
EPS 0.18 2.48 1.77 1.10 0.56 2.22 1.55 -76.23%
  QoQ % -92.74% 40.11% 60.91% 96.43% -74.77% 43.23% -
  Horiz. % 11.61% 160.00% 114.19% 70.97% 36.13% 143.23% 100.00%
DPS 0.00 1.76 0.44 0.44 0.00 1.17 0.44 -
  QoQ % 0.00% 300.00% 0.00% 0.00% 0.00% 165.91% -
  Horiz. % 0.00% 400.00% 100.00% 100.00% 0.00% 265.91% 100.00%
NAPS 0.1869 0.1762 0.1687 0.1674 0.1689 0.1629 0.1571 12.29%
  QoQ % 6.07% 4.45% 0.78% -0.89% 3.68% 3.69% -
  Horiz. % 118.97% 112.16% 107.38% 106.56% 107.51% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.9700 0.8200 1.4400 1.4300 1.4400 1.2900 1.2300 -
P/RPS 1.45 0.35 0.41 0.63 1.31 0.32 0.40 136.16%
  QoQ % 314.29% -14.63% -34.92% -51.91% 309.38% -20.00% -
  Horiz. % 362.50% 87.50% 102.50% 157.50% 327.50% 80.00% 100.00%
P/EPS 161.67 9.71 11.94 19.17 37.80 8.54 11.61 479.73%
  QoQ % 1,564.98% -18.68% -37.72% -49.29% 342.62% -26.44% -
  Horiz. % 1,392.51% 83.63% 102.84% 165.12% 325.58% 73.56% 100.00%
EY 0.62 10.30 8.38 5.22 2.65 11.71 8.61 -82.72%
  QoQ % -93.98% 22.91% 60.54% 96.98% -77.37% 36.00% -
  Horiz. % 7.20% 119.63% 97.33% 60.63% 30.78% 136.00% 100.00%
DY 0.00 7.32 2.08 2.10 0.00 6.20 2.44 -
  QoQ % 0.00% 251.92% -0.95% 0.00% 0.00% 154.10% -
  Horiz. % 0.00% 300.00% 85.25% 86.07% 0.00% 254.10% 100.00%
P/NAPS 1.52 1.37 1.25 1.25 1.25 1.16 1.15 20.46%
  QoQ % 10.95% 9.60% 0.00% 0.00% 7.76% 0.87% -
  Horiz. % 132.17% 119.13% 108.70% 108.70% 108.70% 100.87% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 -
Price 1.1900 0.9050 1.7900 1.4900 1.4200 1.4400 1.3500 -
P/RPS 1.78 0.39 0.51 0.65 1.29 0.36 0.44 154.11%
  QoQ % 356.41% -23.53% -21.54% -49.61% 258.33% -18.18% -
  Horiz. % 404.55% 88.64% 115.91% 147.73% 293.18% 81.82% 100.00%
P/EPS 198.33 10.72 14.84 19.97 37.27 9.53 12.75 524.18%
  QoQ % 1,750.09% -27.76% -25.69% -46.42% 291.08% -25.25% -
  Horiz. % 1,555.53% 84.08% 116.39% 156.63% 292.31% 74.75% 100.00%
EY 0.50 9.33 6.74 5.01 2.68 10.49 7.84 -84.06%
  QoQ % -94.64% 38.43% 34.53% 86.94% -74.45% 33.80% -
  Horiz. % 6.38% 119.01% 85.97% 63.90% 34.18% 133.80% 100.00%
DY 0.00 6.63 1.68 2.01 0.00 5.56 2.22 -
  QoQ % 0.00% 294.64% -16.42% 0.00% 0.00% 150.45% -
  Horiz. % 0.00% 298.65% 75.68% 90.54% 0.00% 250.45% 100.00%
P/NAPS 1.86 1.51 1.56 1.31 1.23 1.30 1.26 29.68%
  QoQ % 23.18% -3.21% 19.08% 6.50% -5.38% 3.17% -
  Horiz. % 147.62% 119.84% 123.81% 103.97% 97.62% 103.17% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers