Highlights

[LUXCHEM] QoQ Cumulative 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 -     -74.77%    YoY -     9.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 603,522 456,401 296,961 143,464 524,937 396,075 273,792 69.13%
  QoQ % 32.24% 53.69% 106.99% -72.67% 32.53% 44.66% -
  Horiz. % 220.43% 166.70% 108.46% 52.40% 191.73% 144.66% 100.00%
PBT 29,578 20,964 12,990 6,665 26,170 18,304 12,607 76.29%
  QoQ % 41.09% 61.39% 94.90% -74.53% 42.97% 45.19% -
  Horiz. % 234.62% 166.29% 103.04% 52.87% 207.58% 145.19% 100.00%
Tax -7,747 -5,309 -3,258 -1,626 -6,776 -4,721 -3,129 82.71%
  QoQ % -45.92% -62.95% -100.37% 76.00% -43.53% -50.88% -
  Horiz. % 247.59% 169.67% 104.12% 51.97% 216.55% 150.88% 100.00%
NP 21,831 15,655 9,732 5,039 19,394 13,583 9,478 74.15%
  QoQ % 39.45% 60.86% 93.13% -74.02% 42.78% 43.31% -
  Horiz. % 230.33% 165.17% 102.68% 53.17% 204.62% 143.31% 100.00%
NP to SH 21,961 15,674 9,703 4,958 19,648 13,773 9,489 74.70%
  QoQ % 40.11% 61.54% 95.70% -74.77% 42.66% 45.15% -
  Horiz. % 231.44% 165.18% 102.26% 52.25% 207.06% 145.15% 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 581,691 440,746 287,229 138,425 505,543 382,492 264,314 68.95%
  QoQ % 31.98% 53.45% 107.50% -72.62% 32.17% 44.71% -
  Horiz. % 220.08% 166.75% 108.67% 52.37% 191.27% 144.71% 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 3,899 3,902 - 10,401 3,901 3,899 151.43%
  QoQ % 300.27% -0.08% 0.00% 0.00% 166.59% 0.05% -
  Horiz. % 400.21% 99.99% 100.06% 0.00% 266.74% 100.05% 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 % 10.49 % 6.54 % 3.31 % 13.61 % 9.90 % 6.82 % 61.85%
  QoQ % 34.13% 60.40% 97.58% -75.68% 37.47% 45.16% -
  Horiz. % 206.30% 153.81% 95.89% 48.53% 199.56% 145.16% 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 232.03 351.17 228.31 110.25 403.74 304.54 210.63 6.64%
  QoQ % -33.93% 53.81% 107.08% -72.69% 32.57% 44.59% -
  Horiz. % 110.16% 166.72% 108.39% 52.34% 191.68% 144.59% 100.00%
EPS 8.45 12.06 7.46 3.81 7.56 10.59 7.30 10.21%
  QoQ % -29.93% 61.66% 95.80% -49.60% -28.61% 45.07% -
  Horiz. % 115.75% 165.21% 102.19% 52.19% 103.56% 145.07% 100.00%
DPS 6.00 3.00 3.00 0.00 8.00 3.00 3.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 266.67% 100.00% 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 - 876,423
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 68.86 52.08 33.88 16.37 59.90 45.19 31.24 69.13%
  QoQ % 32.22% 53.72% 106.96% -72.67% 32.55% 44.65% -
  Horiz. % 220.42% 166.71% 108.45% 52.40% 191.74% 144.65% 100.00%
EPS 2.51 1.79 1.11 0.57 2.24 1.57 1.08 75.19%
  QoQ % 40.22% 61.26% 94.74% -74.55% 42.68% 45.37% -
  Horiz. % 232.41% 165.74% 102.78% 52.78% 207.41% 145.37% 100.00%
DPS 1.78 0.44 0.45 0.00 1.19 0.45 0.44 153.24%
  QoQ % 304.55% -2.22% 0.00% 0.00% 164.44% 2.27% -
  Horiz. % 404.55% 100.00% 102.27% 0.00% 270.45% 102.27% 100.00%
NAPS 0.1781 0.1705 0.1692 0.1708 0.1647 0.1588 0.1587 7.97%
  QoQ % 4.46% 0.77% -0.94% 3.70% 3.72% 0.06% -
  Horiz. % 112.22% 107.44% 106.62% 107.62% 103.78% 100.06% 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 0.41 0.63 1.31 0.32 0.40 0.58 -28.52%
  QoQ % -14.63% -34.92% -51.91% 309.38% -20.00% -31.03% -
  Horiz. % 60.34% 70.69% 108.62% 225.86% 55.17% 68.97% 100.00%
P/EPS 9.71 11.94 19.17 37.80 8.54 11.61 16.85 -30.68%
  QoQ % -18.68% -37.72% -49.29% 342.62% -26.44% -31.10% -
  Horiz. % 57.63% 70.86% 113.77% 224.33% 50.68% 68.90% 100.00%
EY 10.30 8.38 5.22 2.65 11.71 8.61 5.93 44.35%
  QoQ % 22.91% 60.54% 96.98% -77.37% 36.00% 45.19% -
  Horiz. % 173.69% 141.32% 88.03% 44.69% 197.47% 145.19% 100.00%
DY 7.32 2.08 2.10 0.00 6.20 2.44 2.44 107.59%
  QoQ % 251.92% -0.95% 0.00% 0.00% 154.10% 0.00% -
  Horiz. % 300.00% 85.25% 86.07% 0.00% 254.10% 100.00% 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 0.51 0.65 1.29 0.36 0.44 0.60 -24.90%
  QoQ % -23.53% -21.54% -49.61% 258.33% -18.18% -26.67% -
  Horiz. % 65.00% 85.00% 108.33% 215.00% 60.00% 73.33% 100.00%
P/EPS 10.72 14.84 19.97 37.27 9.53 12.75 17.40 -27.53%
  QoQ % -27.76% -25.69% -46.42% 291.08% -25.25% -26.72% -
  Horiz. % 61.61% 85.29% 114.77% 214.20% 54.77% 73.28% 100.00%
EY 9.33 6.74 5.01 2.68 10.49 7.84 5.75 37.96%
  QoQ % 38.43% 34.53% 86.94% -74.45% 33.80% 36.35% -
  Horiz. % 162.26% 117.22% 87.13% 46.61% 182.43% 136.35% 100.00%
DY 6.63 1.68 2.01 0.00 5.56 2.22 2.36 98.72%
  QoQ % 294.64% -16.42% 0.00% 0.00% 150.45% -5.93% -
  Horiz. % 280.93% 71.19% 85.17% 0.00% 235.59% 94.07% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers