[LUXCHEM] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 172,540 147,122 159,440 153,497 143,464 128,862 122,283 25.83% QoQ % 17.28% -7.73% 3.87% 6.99% 11.33% 5.38% - Horiz. % 141.10% 120.31% 130.39% 125.53% 117.32% 105.38% 100.00%
PBT 4,876 8,613 7,976 6,324 6,665 7,866 5,697 -9.86% QoQ % -43.39% 7.99% 26.12% -5.12% -15.27% 38.07% - Horiz. % 85.59% 151.18% 140.00% 111.01% 116.99% 138.07% 100.00%
Tax -3,370 -2,437 -2,054 -1,631 -1,626 -2,055 -1,592 64.94% QoQ % -38.28% -18.65% -25.94% -0.31% 20.88% -29.08% - Horiz. % 211.68% 153.08% 129.02% 102.45% 102.14% 129.08% 100.00%
NP 1,506 6,176 5,922 4,693 5,039 5,811 4,105 -48.78% QoQ % -75.62% 4.29% 26.19% -6.87% -13.29% 41.56% - Horiz. % 36.69% 150.45% 144.26% 114.32% 122.75% 141.56% 100.00%
NP to SH 1,552 6,287 5,972 4,745 4,958 5,874 4,285 -49.22% QoQ % -75.31% 5.27% 25.86% -4.30% -15.59% 37.08% - Horiz. % 36.22% 146.72% 139.37% 110.74% 115.71% 137.08% 100.00%
Tax Rate 69.11 % 28.29 % 25.75 % 25.79 % 24.40 % 26.13 % 27.94 % 83.00% QoQ % 144.29% 9.86% -0.16% 5.70% -6.62% -6.48% - Horiz. % 247.35% 101.25% 92.16% 92.30% 87.33% 93.52% 100.00%
Total Cost 171,034 140,946 153,518 148,804 138,425 123,051 118,178 27.98% QoQ % 21.35% -8.19% 3.17% 7.50% 12.49% 4.12% - Horiz. % 144.73% 119.27% 129.90% 125.92% 117.13% 104.12% 100.00%
Net Worth 165,546 155,707 149,625 148,199 149,650 129,934 138,937 12.40% QoQ % 6.32% 4.06% 0.96% -0.97% 15.17% -6.48% - Horiz. % 119.15% 112.07% 107.69% 106.67% 107.71% 93.52% 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 - 7,785 - 3,899 - 6,496 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 119.84% 0.00% 60.03% 0.00% 100.00% -
Div Payout % - % 123.83 % - % 82.19 % - % 110.60 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 111.96% 0.00% 74.31% 0.00% 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 165,546 155,707 149,625 148,199 149,650 129,934 138,937 12.40% QoQ % 6.32% 4.06% 0.96% -0.97% 15.17% -6.48% - Horiz. % 119.15% 112.07% 107.69% 106.67% 107.71% 93.52% 100.00%
NOSH 258,666 259,512 130,108 129,999 130,131 129,934 129,848 58.39% QoQ % -0.33% 99.46% 0.08% -0.10% 0.15% 0.07% - Horiz. % 199.21% 199.86% 100.20% 100.12% 100.22% 100.07% 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 % 4.20 % 3.71 % 3.06 % 3.51 % 4.51 % 3.36 % -59.41% QoQ % -79.29% 13.21% 21.24% -12.82% -22.17% 34.23% - Horiz. % 25.89% 125.00% 110.42% 91.07% 104.46% 134.23% 100.00%
ROE 0.94 % 4.04 % 3.99 % 3.20 % 3.31 % 4.52 % 3.08 % -54.70% QoQ % -76.73% 1.25% 24.69% -3.32% -26.77% 46.75% - Horiz. % 30.52% 131.17% 129.55% 103.90% 107.47% 146.75% 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 56.69 122.54 118.07 110.25 99.17 94.17 -20.56% QoQ % 17.66% -53.74% 3.79% 7.09% 11.17% 5.31% - Horiz. % 70.83% 60.20% 130.13% 125.38% 117.08% 105.31% 100.00%
EPS 0.60 2.42 4.59 3.65 3.81 2.26 3.30 -67.94% QoQ % -75.21% -47.28% 25.75% -4.20% 68.58% -31.52% - Horiz. % 18.18% 73.33% 139.09% 110.61% 115.45% 68.48% 100.00%
DPS 0.00 3.00 0.00 3.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 60.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 0.6400 0.6000 1.1500 1.1400 1.1500 1.0000 1.0700 -29.03% QoQ % 6.67% -47.83% 0.88% -0.87% 15.00% -6.54% - Horiz. % 59.81% 56.07% 107.48% 106.54% 107.48% 93.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.71 16.80 18.21 17.53 16.39 14.72 13.97 25.82% QoQ % 17.32% -7.74% 3.88% 6.96% 11.35% 5.37% - Horiz. % 141.09% 120.26% 130.35% 125.48% 117.32% 105.37% 100.00%
EPS 0.18 0.72 0.68 0.54 0.57 0.67 0.49 -48.74% QoQ % -75.00% 5.88% 25.93% -5.26% -14.93% 36.73% - Horiz. % 36.73% 146.94% 138.78% 110.20% 116.33% 136.73% 100.00%
DPS 0.00 0.89 0.00 0.45 0.00 0.74 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 120.27% 0.00% 60.81% 0.00% 100.00% -
NAPS 0.1891 0.1778 0.1709 0.1693 0.1709 0.1484 0.1587 12.41% QoQ % 6.36% 4.04% 0.95% -0.94% 15.16% -6.49% - Horiz. % 119.16% 112.04% 107.69% 106.68% 107.69% 93.51% 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 1.45 1.18 1.21 1.31 1.30 1.31 7.01% QoQ % 0.00% 22.88% -2.48% -7.63% 0.77% -0.76% - Horiz. % 110.69% 110.69% 90.08% 92.37% 100.00% 99.24% 100.00%
P/EPS 161.67 33.85 31.37 39.18 37.80 28.54 37.27 166.22% QoQ % 377.61% 7.91% -19.93% 3.65% 32.45% -23.42% - Horiz. % 433.78% 90.82% 84.17% 105.12% 101.42% 76.58% 100.00%
EY 0.62 2.95 3.19 2.55 2.65 3.50 2.68 -62.35% QoQ % -78.98% -7.52% 25.10% -3.77% -24.29% 30.60% - Horiz. % 23.13% 110.07% 119.03% 95.15% 98.88% 130.60% 100.00%
DY 0.00 3.66 0.00 2.10 0.00 3.88 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 94.33% 0.00% 54.12% 0.00% 100.00% -
P/NAPS 1.52 1.37 1.25 1.25 1.25 1.29 1.15 20.46% QoQ % 10.95% 9.60% 0.00% 0.00% -3.10% 12.17% - Horiz. % 132.17% 119.13% 108.70% 108.70% 108.70% 112.17% 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 1.60 1.46 1.26 1.29 1.45 1.43 15.73% QoQ % 11.25% 9.59% 15.87% -2.33% -11.03% 1.40% - Horiz. % 124.48% 111.89% 102.10% 88.11% 90.21% 101.40% 100.00%
P/EPS 198.33 37.36 39.00 40.82 37.27 31.85 40.91 186.72% QoQ % 430.86% -4.21% -4.46% 9.53% 17.02% -22.15% - Horiz. % 484.80% 91.32% 95.33% 99.78% 91.10% 77.85% 100.00%
EY 0.50 2.68 2.56 2.45 2.68 3.14 2.44 -65.28% QoQ % -81.34% 4.69% 4.49% -8.58% -14.65% 28.69% - Horiz. % 20.49% 109.84% 104.92% 100.41% 109.84% 128.69% 100.00%
DY 0.00 3.31 0.00 2.01 0.00 3.47 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.39% 0.00% 57.93% 0.00% 100.00% -
P/NAPS 1.86 1.51 1.56 1.31 1.23 1.44 1.26 29.68% QoQ % 23.18% -3.21% 19.08% 6.50% -14.58% 14.29% - Horiz. % 147.62% 119.84% 123.81% 103.97% 97.62% 114.29% 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.
Comment
Q2 2014 WriteUP (5 Aug 14).pdf 
