Highlights

[LUXCHEM] QoQ Cumulative 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 -     42.66%    YoY -     -10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 456,401 296,961 143,464 524,937 396,075 273,792 140,859 118.81%
  QoQ % 53.69% 106.99% -72.67% 32.53% 44.66% 94.37% -
  Horiz. % 324.01% 210.82% 101.85% 372.67% 281.19% 194.37% 100.00%
PBT 20,964 12,990 6,665 26,170 18,304 12,607 6,053 128.74%
  QoQ % 61.39% 94.90% -74.53% 42.97% 45.19% 108.28% -
  Horiz. % 346.34% 214.60% 110.11% 432.35% 302.40% 208.28% 100.00%
Tax -5,309 -3,258 -1,626 -6,776 -4,721 -3,129 -1,529 129.13%
  QoQ % -62.95% -100.37% 76.00% -43.53% -50.88% -104.64% -
  Horiz. % 347.22% 213.08% 106.34% 443.17% 308.76% 204.64% 100.00%
NP 15,655 9,732 5,039 19,394 13,583 9,478 4,524 128.61%
  QoQ % 60.86% 93.13% -74.02% 42.78% 43.31% 109.50% -
  Horiz. % 346.04% 215.12% 111.38% 428.69% 300.24% 209.50% 100.00%
NP to SH 15,674 9,703 4,958 19,648 13,773 9,489 4,510 129.27%
  QoQ % 61.54% 95.70% -74.77% 42.66% 45.15% 110.40% -
  Horiz. % 347.54% 215.14% 109.93% 435.65% 305.39% 210.40% 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 440,746 287,229 138,425 505,543 382,492 264,314 136,335 118.48%
  QoQ % 53.45% 107.50% -72.62% 32.17% 44.71% 93.87% -
  Horiz. % 323.28% 210.68% 101.53% 370.81% 280.55% 193.87% 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 3,899 3,902 - 10,401 3,901 3,899 - -
  QoQ % -0.08% 0.00% 0.00% 166.59% 0.05% 0.00% -
  Horiz. % 99.99% 100.06% 0.00% 266.74% 100.05% 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 10.49 % 6.54 % 3.31 % 13.61 % 9.90 % 6.82 % 3.21 % 120.06%
  QoQ % 60.40% 97.58% -75.68% 37.47% 45.16% 112.46% -
  Horiz. % 326.79% 203.74% 103.12% 423.99% 308.41% 212.46% 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 351.17 228.31 110.25 403.74 304.54 210.63 108.38 118.81%
  QoQ % 53.81% 107.08% -72.69% 32.57% 44.59% 94.34% -
  Horiz. % 324.02% 210.66% 101.73% 372.52% 280.99% 194.34% 100.00%
EPS 12.06 7.46 3.81 7.56 10.59 7.30 3.47 129.27%
  QoQ % 61.66% 95.80% -49.60% -28.61% 45.07% 110.37% -
  Horiz. % 347.55% 214.99% 109.80% 217.87% 305.19% 210.37% 100.00%
DPS 3.00 3.00 0.00 8.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 266.67% 100.00% 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 50.95 33.15 16.02 58.60 44.21 30.56 15.72 118.85%
  QoQ % 53.70% 106.93% -72.66% 32.55% 44.67% 94.40% -
  Horiz. % 324.11% 210.88% 101.91% 372.77% 281.23% 194.40% 100.00%
EPS 1.75 1.08 0.55 2.19 1.54 1.06 0.50 130.35%
  QoQ % 62.04% 96.36% -74.89% 42.21% 45.28% 112.00% -
  Horiz. % 350.00% 216.00% 110.00% 438.00% 308.00% 212.00% 100.00%
DPS 0.44 0.44 0.00 1.16 0.44 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 163.64% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 263.64% 100.00% 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 0.41 0.63 1.31 0.32 0.40 0.58 1.18 -50.54%
  QoQ % -34.92% -51.91% 309.38% -20.00% -31.03% -50.85% -
  Horiz. % 34.75% 53.39% 111.02% 27.12% 33.90% 49.15% 100.00%
P/EPS 11.94 19.17 37.80 8.54 11.61 16.85 36.89 -52.83%
  QoQ % -37.72% -49.29% 342.62% -26.44% -31.10% -54.32% -
  Horiz. % 32.37% 51.97% 102.47% 23.15% 31.47% 45.68% 100.00%
EY 8.38 5.22 2.65 11.71 8.61 5.93 2.71 112.11%
  QoQ % 60.54% 96.98% -77.37% 36.00% 45.19% 118.82% -
  Horiz. % 309.23% 192.62% 97.79% 432.10% 317.71% 218.82% 100.00%
DY 2.08 2.10 0.00 6.20 2.44 2.44 0.00 -
  QoQ % -0.95% 0.00% 0.00% 154.10% 0.00% 0.00% -
  Horiz. % 85.25% 86.07% 0.00% 254.10% 100.00% 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 0.51 0.65 1.29 0.36 0.44 0.60 1.17 -42.48%
  QoQ % -21.54% -49.61% 258.33% -18.18% -26.67% -48.72% -
  Horiz. % 43.59% 55.56% 110.26% 30.77% 37.61% 51.28% 100.00%
P/EPS 14.84 19.97 37.27 9.53 12.75 17.40 36.60 -45.19%
  QoQ % -25.69% -46.42% 291.08% -25.25% -26.72% -52.46% -
  Horiz. % 40.55% 54.56% 101.83% 26.04% 34.84% 47.54% 100.00%
EY 6.74 5.01 2.68 10.49 7.84 5.75 2.73 82.57%
  QoQ % 34.53% 86.94% -74.45% 33.80% 36.35% 110.62% -
  Horiz. % 246.89% 183.52% 98.17% 384.25% 287.18% 210.62% 100.00%
DY 1.68 2.01 0.00 5.56 2.22 2.36 0.00 -
  QoQ % -16.42% 0.00% 0.00% 150.45% -5.93% 0.00% -
  Horiz. % 71.19% 85.17% 0.00% 235.59% 94.07% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers