[LUXCHEM] QoQ Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 153,497 143,464 128,862 122,283 132,932 140,859 121,834 16.70% QoQ % 6.99% 11.33% 5.38% -8.01% -5.63% 15.62% - Horiz. % 125.99% 117.75% 105.77% 100.37% 109.11% 115.62% 100.00%
PBT 6,324 6,665 7,866 5,697 6,554 6,053 7,944 -14.14% QoQ % -5.12% -15.27% 38.07% -13.08% 8.28% -23.80% - Horiz. % 79.61% 83.90% 99.02% 71.71% 82.50% 76.20% 100.00%
Tax -1,631 -1,626 -2,055 -1,592 -1,600 -1,529 -1,997 -12.66% QoQ % -0.31% 20.88% -29.08% 0.50% -4.64% 23.44% - Horiz. % 81.67% 81.42% 102.90% 79.72% 80.12% 76.56% 100.00%
NP 4,693 5,039 5,811 4,105 4,954 4,524 5,947 -14.64% QoQ % -6.87% -13.29% 41.56% -17.14% 9.50% -23.93% - Horiz. % 78.91% 84.73% 97.71% 69.03% 83.30% 76.07% 100.00%
NP to SH 4,745 4,958 5,874 4,285 4,979 4,510 5,984 -14.37% QoQ % -4.30% -15.59% 37.08% -13.94% 10.40% -24.63% - Horiz. % 79.29% 82.85% 98.16% 71.61% 83.21% 75.37% 100.00%
Tax Rate 25.79 % 24.40 % 26.13 % 27.94 % 24.41 % 25.26 % 25.14 % 1.72% QoQ % 5.70% -6.62% -6.48% 14.46% -3.37% 0.48% - Horiz. % 102.59% 97.06% 103.94% 111.14% 97.10% 100.48% 100.00%
Total Cost 148,804 138,425 123,051 118,178 127,978 136,335 115,887 18.19% QoQ % 7.50% 12.49% 4.12% -7.66% -6.13% 17.64% - Horiz. % 128.40% 119.45% 106.18% 101.98% 110.43% 117.64% 100.00%
Net Worth 148,199 149,650 129,934 138,937 139,100 140,368 137,487 5.14% QoQ % -0.97% 15.17% -6.48% -0.12% -0.90% 2.10% - Horiz. % 107.79% 108.85% 94.51% 101.05% 101.17% 102.10% 100.00%
Dividend 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,899 - 6,496 - 3,900 - 7,201 -33.64% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.15% 0.00% 90.21% 0.00% 54.15% 0.00% 100.00%
Div Payout % 82.19 % - % 110.60 % - % 78.33 % - % 120.35 % -22.50% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.29% 0.00% 91.90% 0.00% 65.09% 0.00% 100.00%
Equity 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 148,199 149,650 129,934 138,937 139,100 140,368 137,487 5.14% QoQ % -0.97% 15.17% -6.48% -0.12% -0.90% 2.10% - Horiz. % 107.79% 108.85% 94.51% 101.05% 101.17% 102.10% 100.00%
NOSH 129,999 130,131 129,934 129,848 130,000 129,971 130,940 -0.48% QoQ % -0.10% 0.15% 0.07% -0.12% 0.02% -0.74% - Horiz. % 99.28% 99.38% 99.23% 99.17% 99.28% 99.26% 100.00%
Ratio Analysis 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.06 % 3.51 % 4.51 % 3.36 % 3.73 % 3.21 % 4.88 % -26.80% QoQ % -12.82% -22.17% 34.23% -9.92% 16.20% -34.22% - Horiz. % 62.70% 71.93% 92.42% 68.85% 76.43% 65.78% 100.00%
ROE 3.20 % 3.31 % 4.52 % 3.08 % 3.58 % 3.21 % 4.35 % -18.56% QoQ % -3.32% -26.77% 46.75% -13.97% 11.53% -26.21% - Horiz. % 73.56% 76.09% 103.91% 70.80% 82.30% 73.79% 100.00%
Per Share 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 118.07 110.25 99.17 94.17 102.26 108.38 93.05 17.26% QoQ % 7.09% 11.17% 5.31% -7.91% -5.65% 16.48% - Horiz. % 126.89% 118.48% 106.58% 101.20% 109.90% 116.48% 100.00%
EPS 3.65 3.81 2.26 3.30 3.83 3.47 4.57 -13.95% QoQ % -4.20% 68.58% -31.52% -13.84% 10.37% -24.07% - Horiz. % 79.87% 83.37% 49.45% 72.21% 83.81% 75.93% 100.00%
DPS 3.00 0.00 5.00 0.00 3.00 0.00 5.50 -33.32% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.55% 0.00% 90.91% 0.00% 54.55% 0.00% 100.00%
NAPS 1.1400 1.1500 1.0000 1.0700 1.0700 1.0800 1.0500 5.65% QoQ % -0.87% 15.00% -6.54% 0.00% -0.93% 2.86% - Horiz. % 108.57% 109.52% 95.24% 101.90% 101.90% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.16 16.04 14.41 13.67 14.86 15.75 13.62 16.70% QoQ % 6.98% 11.31% 5.41% -8.01% -5.65% 15.64% - Horiz. % 125.99% 117.77% 105.80% 100.37% 109.10% 115.64% 100.00%
EPS 0.53 0.55 0.66 0.48 0.56 0.50 0.67 -14.50% QoQ % -3.64% -16.67% 37.50% -14.29% 12.00% -25.37% - Horiz. % 79.10% 82.09% 98.51% 71.64% 83.58% 74.63% 100.00%
DPS 0.44 0.00 0.73 0.00 0.44 0.00 0.81 -33.50% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.32% 0.00% 90.12% 0.00% 54.32% 0.00% 100.00%
NAPS 0.1657 0.1673 0.1453 0.1553 0.1555 0.1569 0.1537 5.15% QoQ % -0.96% 15.14% -6.44% -0.13% -0.89% 2.08% - Horiz. % 107.81% 108.85% 94.53% 101.04% 101.17% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.4300 1.4400 1.2900 1.2300 1.2300 1.2800 1.2500 -
P/RPS 1.21 1.31 1.30 1.31 1.20 1.18 1.34 -6.59% QoQ % -7.63% 0.77% -0.76% 9.17% 1.69% -11.94% - Horiz. % 90.30% 97.76% 97.01% 97.76% 89.55% 88.06% 100.00%
P/EPS 39.18 37.80 28.54 37.27 32.11 36.89 27.35 27.16% QoQ % 3.65% 32.45% -23.42% 16.07% -12.96% 34.88% - Horiz. % 143.25% 138.21% 104.35% 136.27% 117.40% 134.88% 100.00%
EY 2.55 2.65 3.50 2.68 3.11 2.71 3.66 -21.46% QoQ % -3.77% -24.29% 30.60% -13.83% 14.76% -25.96% - Horiz. % 69.67% 72.40% 95.63% 73.22% 84.97% 74.04% 100.00%
DY 2.10 0.00 3.88 0.00 2.44 0.00 4.40 -39.01% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.73% 0.00% 88.18% 0.00% 55.45% 0.00% 100.00%
P/NAPS 1.25 1.25 1.29 1.15 1.15 1.19 1.19 3.34% QoQ % 0.00% -3.10% 12.17% 0.00% -3.36% 0.00% - Horiz. % 105.04% 105.04% 108.40% 96.64% 96.64% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 19/02/13 -
Price 1.4900 1.4200 1.4400 1.3500 1.2700 1.2700 1.2200 -
P/RPS 1.26 1.29 1.45 1.43 1.24 1.17 1.31 -2.57% QoQ % -2.33% -11.03% 1.40% 15.32% 5.98% -10.69% - Horiz. % 96.18% 98.47% 110.69% 109.16% 94.66% 89.31% 100.00%
P/EPS 40.82 37.27 31.85 40.91 33.16 36.60 26.70 32.81% QoQ % 9.53% 17.02% -22.15% 23.37% -9.40% 37.08% - Horiz. % 152.88% 139.59% 119.29% 153.22% 124.19% 137.08% 100.00%
EY 2.45 2.68 3.14 2.44 3.02 2.73 3.75 -24.77% QoQ % -8.58% -14.65% 28.69% -19.21% 10.62% -27.20% - Horiz. % 65.33% 71.47% 83.73% 65.07% 80.53% 72.80% 100.00%
DY 2.01 0.00 3.47 0.00 2.36 0.00 4.51 -41.74% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 44.57% 0.00% 76.94% 0.00% 52.33% 0.00% 100.00%
P/NAPS 1.31 1.23 1.44 1.26 1.19 1.18 1.16 8.47% QoQ % 6.50% -14.58% 14.29% 5.88% 0.85% 1.72% - Horiz. % 112.93% 106.03% 124.14% 108.62% 102.59% 101.72% 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
Q3 2013 WriteUP.pdf 
