Highlights

[LUXCHEM] QoQ Cumulative 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 -     40.11%    YoY -     11.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 502,743 333,574 172,540 603,522 456,401 296,961 143,464 130.54%
  QoQ % 50.71% 93.33% -71.41% 32.24% 53.69% 106.99% -
  Horiz. % 350.43% 232.51% 120.27% 420.68% 318.13% 206.99% 100.00%
PBT 35,387 18,067 4,876 29,578 20,964 12,990 6,665 204.03%
  QoQ % 95.87% 270.53% -83.51% 41.09% 61.39% 94.90% -
  Horiz. % 530.94% 271.07% 73.16% 443.78% 314.54% 194.90% 100.00%
Tax -11,200 -6,752 -3,370 -7,747 -5,309 -3,258 -1,626 261.59%
  QoQ % -65.88% -100.36% 56.50% -45.92% -62.95% -100.37% -
  Horiz. % 688.81% 415.25% 207.26% 476.45% 326.51% 200.37% 100.00%
NP 24,187 11,315 1,506 21,831 15,655 9,732 5,039 184.28%
  QoQ % 113.76% 651.33% -93.10% 39.45% 60.86% 93.13% -
  Horiz. % 480.00% 224.55% 29.89% 433.24% 310.68% 193.13% 100.00%
NP to SH 24,362 11,358 1,552 21,961 15,674 9,703 4,958 188.75%
  QoQ % 114.49% 631.83% -92.93% 40.11% 61.54% 95.70% -
  Horiz. % 491.37% 229.08% 31.30% 442.94% 316.14% 195.70% 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 478,556 322,259 171,034 581,691 440,746 287,229 138,425 128.46%
  QoQ % 48.50% 88.42% -70.60% 31.98% 53.45% 107.50% -
  Horiz. % 345.71% 232.80% 123.56% 420.22% 318.40% 207.50% 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 5,239 5,222 - 15,606 3,899 3,902 - -
  QoQ % 0.33% 0.00% 0.00% 300.27% -0.08% 0.00% -
  Horiz. % 134.27% 133.83% 0.00% 399.96% 99.92% 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 13.68 % 6.69 % 0.94 % 14.07 % 10.49 % 6.54 % 3.31 % 157.31%
  QoQ % 104.48% 611.70% -93.32% 34.13% 60.40% 97.58% -
  Horiz. % 413.29% 202.11% 28.40% 425.08% 316.92% 197.58% 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 191.92 127.76 66.70 232.03 351.17 228.31 110.25 44.66%
  QoQ % 50.22% 91.54% -71.25% -33.93% 53.81% 107.08% -
  Horiz. % 174.08% 115.88% 60.50% 210.46% 318.52% 207.08% 100.00%
EPS 9.30 4.35 0.60 8.45 12.06 7.46 3.81 81.19%
  QoQ % 113.79% 625.00% -92.90% -29.93% 61.66% 95.80% -
  Horiz. % 244.09% 114.17% 15.75% 221.78% 316.54% 195.80% 100.00%
DPS 2.00 2.00 0.00 6.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 0.00% 200.00% 100.00% 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 - 887,412
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.65 37.59 19.44 68.01 51.43 33.46 16.17 130.50%
  QoQ % 50.70% 93.36% -71.42% 32.24% 53.71% 106.93% -
  Horiz. % 350.34% 232.47% 120.22% 420.59% 318.06% 206.93% 100.00%
EPS 2.75 1.28 0.17 2.47 1.77 1.09 0.56 188.63%
  QoQ % 114.84% 652.94% -93.12% 39.55% 62.39% 94.64% -
  Horiz. % 491.07% 228.57% 30.36% 441.07% 316.07% 194.64% 100.00%
DPS 0.59 0.59 0.00 1.76 0.44 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% -
  Horiz. % 134.09% 134.09% 0.00% 400.00% 100.00% 100.00% -
NAPS 0.2007 0.1912 0.1865 0.1759 0.1684 0.1671 0.1686 12.31%
  QoQ % 4.97% 2.52% 6.03% 4.45% 0.78% -0.89% -
  Horiz. % 119.04% 113.40% 110.62% 104.33% 99.88% 99.11% 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 0.71 0.78 1.45 0.35 0.41 0.63 1.31 -33.50%
  QoQ % -8.97% -46.21% 314.29% -14.63% -34.92% -51.91% -
  Horiz. % 54.20% 59.54% 110.69% 26.72% 31.30% 48.09% 100.00%
P/EPS 14.73 22.99 161.67 9.71 11.94 19.17 37.80 -46.62%
  QoQ % -35.93% -85.78% 1,564.98% -18.68% -37.72% -49.29% -
  Horiz. % 38.97% 60.82% 427.70% 25.69% 31.59% 50.71% 100.00%
EY 6.79 4.35 0.62 10.30 8.38 5.22 2.65 87.14%
  QoQ % 56.09% 601.61% -93.98% 22.91% 60.54% 96.98% -
  Horiz. % 256.23% 164.15% 23.40% 388.68% 316.23% 196.98% 100.00%
DY 1.46 2.00 0.00 7.32 2.08 2.10 0.00 -
  QoQ % -27.00% 0.00% 0.00% 251.92% -0.95% 0.00% -
  Horiz. % 69.52% 95.24% 0.00% 348.57% 99.05% 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 0.82 0.81 1.78 0.39 0.51 0.65 1.29 -26.05%
  QoQ % 1.23% -54.49% 356.41% -23.53% -21.54% -49.61% -
  Horiz. % 63.57% 62.79% 137.98% 30.23% 39.53% 50.39% 100.00%
P/EPS 16.99 23.68 198.33 10.72 14.84 19.97 37.27 -40.74%
  QoQ % -28.25% -88.06% 1,750.09% -27.76% -25.69% -46.42% -
  Horiz. % 45.59% 63.54% 532.14% 28.76% 39.82% 53.58% 100.00%
EY 5.89 4.22 0.50 9.33 6.74 5.01 2.68 68.96%
  QoQ % 39.57% 744.00% -94.64% 38.43% 34.53% 86.94% -
  Horiz. % 219.78% 157.46% 18.66% 348.13% 251.49% 186.94% 100.00%
DY 1.27 1.94 0.00 6.63 1.68 2.01 0.00 -
  QoQ % -34.54% 0.00% 0.00% 294.64% -16.42% 0.00% -
  Horiz. % 63.18% 96.52% 0.00% 329.85% 83.58% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers