Highlights

[LUXCHEM] QoQ Quarter Result on 2014-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     25.86%    YoY -     39.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 161,034 172,540 147,122 159,440 153,497 143,464 128,862 16.07%
  QoQ % -6.67% 17.28% -7.73% 3.87% 6.99% 11.33% -
  Horiz. % 124.97% 133.90% 114.17% 123.73% 119.12% 111.33% 100.00%
PBT 13,191 4,876 8,613 7,976 6,324 6,665 7,866 41.28%
  QoQ % 170.53% -43.39% 7.99% 26.12% -5.12% -15.27% -
  Horiz. % 167.70% 61.99% 109.50% 101.40% 80.40% 84.73% 100.00%
Tax -3,382 -3,370 -2,437 -2,054 -1,631 -1,626 -2,055 39.52%
  QoQ % -0.36% -38.28% -18.65% -25.94% -0.31% 20.88% -
  Horiz. % 164.57% 163.99% 118.59% 99.95% 79.37% 79.12% 100.00%
NP 9,809 1,506 6,176 5,922 4,693 5,039 5,811 41.91%
  QoQ % 551.33% -75.62% 4.29% 26.19% -6.87% -13.29% -
  Horiz. % 168.80% 25.92% 106.28% 101.91% 80.76% 86.71% 100.00%
NP to SH 9,806 1,552 6,287 5,972 4,745 4,958 5,874 40.86%
  QoQ % 531.83% -75.31% 5.27% 25.86% -4.30% -15.59% -
  Horiz. % 166.94% 26.42% 107.03% 101.67% 80.78% 84.41% 100.00%
Tax Rate 25.64 % 69.11 % 28.29 % 25.75 % 25.79 % 24.40 % 26.13 % -1.26%
  QoQ % -62.90% 144.29% 9.86% -0.16% 5.70% -6.62% -
  Horiz. % 98.12% 264.49% 108.27% 98.55% 98.70% 93.38% 100.00%
Total Cost 151,225 171,034 140,946 153,518 148,804 138,425 123,051 14.78%
  QoQ % -11.58% 21.35% -8.19% 3.17% 7.50% 12.49% -
  Horiz. % 122.90% 138.99% 114.54% 124.76% 120.93% 112.49% 100.00%
Net Worth 169,970 165,546 155,707 149,625 148,199 149,650 129,934 19.67%
  QoQ % 2.67% 6.32% 4.06% 0.96% -0.97% 15.17% -
  Horiz. % 130.81% 127.41% 119.84% 115.15% 114.06% 115.17% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,229 - 7,785 - 3,899 - 6,496 -13.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.50% 0.00% 119.84% 0.00% 60.03% 0.00% 100.00%
Div Payout % 53.33 % - % 123.83 % - % 82.19 % - % 110.60 % -38.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.22% 0.00% 111.96% 0.00% 74.31% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 169,970 165,546 155,707 149,625 148,199 149,650 129,934 19.67%
  QoQ % 2.67% 6.32% 4.06% 0.96% -0.97% 15.17% -
  Horiz. % 130.81% 127.41% 119.84% 115.15% 114.06% 115.17% 100.00%
NOSH 261,493 258,666 259,512 130,108 129,999 130,131 129,934 59.61%
  QoQ % 1.09% -0.33% 99.46% 0.08% -0.10% 0.15% -
  Horiz. % 201.25% 199.07% 199.73% 100.13% 100.05% 100.15% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.09 % 0.87 % 4.20 % 3.71 % 3.06 % 3.51 % 4.51 % 22.24%
  QoQ % 600.00% -79.29% 13.21% 21.24% -12.82% -22.17% -
  Horiz. % 135.03% 19.29% 93.13% 82.26% 67.85% 77.83% 100.00%
ROE 5.77 % 0.94 % 4.04 % 3.99 % 3.20 % 3.31 % 4.52 % 17.73%
  QoQ % 513.83% -76.73% 1.25% 24.69% -3.32% -26.77% -
  Horiz. % 127.65% 20.80% 89.38% 88.27% 70.80% 73.23% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.58 66.70 56.69 122.54 118.07 110.25 99.17 -27.28%
  QoQ % -7.68% 17.66% -53.74% 3.79% 7.09% 11.17% -
  Horiz. % 62.10% 67.26% 57.16% 123.57% 119.06% 111.17% 100.00%
EPS 3.75 0.60 2.42 4.59 3.65 3.81 2.26 40.29%
  QoQ % 525.00% -75.21% -47.28% 25.75% -4.20% 68.58% -
  Horiz. % 165.93% 26.55% 107.08% 203.10% 161.50% 168.58% 100.00%
DPS 2.00 0.00 3.00 0.00 3.00 0.00 5.00 -45.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 60.00% 0.00% 60.00% 0.00% 100.00%
NAPS 0.6500 0.6400 0.6000 1.1500 1.1400 1.1500 1.0000 -25.02%
  QoQ % 1.56% 6.67% -47.83% 0.88% -0.87% 15.00% -
  Horiz. % 65.00% 64.00% 60.00% 115.00% 114.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.00 19.29 16.45 17.83 17.16 16.04 14.41 16.03%
  QoQ % -6.69% 17.26% -7.74% 3.90% 6.98% 11.31% -
  Horiz. % 124.91% 133.87% 114.16% 123.73% 119.08% 111.31% 100.00%
EPS 1.10 0.17 0.70 0.67 0.53 0.55 0.66 40.70%
  QoQ % 547.06% -75.71% 4.48% 26.42% -3.64% -16.67% -
  Horiz. % 166.67% 25.76% 106.06% 101.52% 80.30% 83.33% 100.00%
DPS 0.58 0.00 0.87 0.00 0.44 0.00 0.73 -14.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.45% 0.00% 119.18% 0.00% 60.27% 0.00% 100.00%
NAPS 0.1900 0.1851 0.1741 0.1673 0.1657 0.1673 0.1453 19.64%
  QoQ % 2.65% 6.32% 4.06% 0.97% -0.96% 15.14% -
  Horiz. % 130.76% 127.39% 119.82% 115.14% 114.04% 115.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0000 0.9700 0.8200 1.4400 1.4300 1.4400 1.2900 -
P/RPS 1.62 1.45 1.45 1.18 1.21 1.31 1.30 15.85%
  QoQ % 11.72% 0.00% 22.88% -2.48% -7.63% 0.77% -
  Horiz. % 124.62% 111.54% 111.54% 90.77% 93.08% 100.77% 100.00%
P/EPS 26.67 161.67 33.85 31.37 39.18 37.80 28.54 -4.43%
  QoQ % -83.50% 377.61% 7.91% -19.93% 3.65% 32.45% -
  Horiz. % 93.45% 566.47% 118.61% 109.92% 137.28% 132.45% 100.00%
EY 3.75 0.62 2.95 3.19 2.55 2.65 3.50 4.72%
  QoQ % 504.84% -78.98% -7.52% 25.10% -3.77% -24.29% -
  Horiz. % 107.14% 17.71% 84.29% 91.14% 72.86% 75.71% 100.00%
DY 2.00 0.00 3.66 0.00 2.10 0.00 3.88 -35.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.55% 0.00% 94.33% 0.00% 54.12% 0.00% 100.00%
P/NAPS 1.54 1.52 1.37 1.25 1.25 1.25 1.29 12.57%
  QoQ % 1.32% 10.95% 9.60% 0.00% 0.00% -3.10% -
  Horiz. % 119.38% 117.83% 106.20% 96.90% 96.90% 96.90% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 -
Price 1.0300 1.1900 0.9050 1.7900 1.4900 1.4200 1.4400 -
P/RPS 1.67 1.78 1.60 1.46 1.26 1.29 1.45 9.90%
  QoQ % -6.18% 11.25% 9.59% 15.87% -2.33% -11.03% -
  Horiz. % 115.17% 122.76% 110.34% 100.69% 86.90% 88.97% 100.00%
P/EPS 27.47 198.33 37.36 39.00 40.82 37.27 31.85 -9.42%
  QoQ % -86.15% 430.86% -4.21% -4.46% 9.53% 17.02% -
  Horiz. % 86.25% 622.70% 117.30% 122.45% 128.16% 117.02% 100.00%
EY 3.64 0.50 2.68 2.56 2.45 2.68 3.14 10.38%
  QoQ % 628.00% -81.34% 4.69% 4.49% -8.58% -14.65% -
  Horiz. % 115.92% 15.92% 85.35% 81.53% 78.03% 85.35% 100.00%
DY 1.94 0.00 3.31 0.00 2.01 0.00 3.47 -32.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.91% 0.00% 95.39% 0.00% 57.93% 0.00% 100.00%
P/NAPS 1.58 1.86 1.51 1.56 1.31 1.23 1.44 6.40%
  QoQ % -15.05% 23.18% -3.21% 19.08% 6.50% -14.58% -
  Horiz. % 109.72% 129.17% 104.86% 108.33% 90.97% 85.42% 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.
 


 

241  284  545  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.32+0.015 
 GPACKET-WB 0.26+0.005 
 HSI-H8E 0.275+0.035 
 SAPNRG-WA 0.12+0.005 
 HSI-C7E 0.23-0.065 
 MNC 0.100.00 
 HSI-H6S 0.145+0.025 
 VSOLAR 0.100.00 
 KNM 0.385+0.01 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers