Highlights

[LUXCHEM] QoQ Quarter Result on 2013-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     37.08%    YoY -     -1.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 159,440 153,497 143,464 128,862 122,283 132,932 140,859 8.60%
  QoQ % 3.87% 6.99% 11.33% 5.38% -8.01% -5.63% -
  Horiz. % 113.19% 108.97% 101.85% 91.48% 86.81% 94.37% 100.00%
PBT 7,976 6,324 6,665 7,866 5,697 6,554 6,053 20.17%
  QoQ % 26.12% -5.12% -15.27% 38.07% -13.08% 8.28% -
  Horiz. % 131.77% 104.48% 110.11% 129.95% 94.12% 108.28% 100.00%
Tax -2,054 -1,631 -1,626 -2,055 -1,592 -1,600 -1,529 21.73%
  QoQ % -25.94% -0.31% 20.88% -29.08% 0.50% -4.64% -
  Horiz. % 134.34% 106.67% 106.34% 134.40% 104.12% 104.64% 100.00%
NP 5,922 4,693 5,039 5,811 4,105 4,954 4,524 19.64%
  QoQ % 26.19% -6.87% -13.29% 41.56% -17.14% 9.50% -
  Horiz. % 130.90% 103.74% 111.38% 128.45% 90.74% 109.50% 100.00%
NP to SH 5,972 4,745 4,958 5,874 4,285 4,979 4,510 20.57%
  QoQ % 25.86% -4.30% -15.59% 37.08% -13.94% 10.40% -
  Horiz. % 132.42% 105.21% 109.93% 130.24% 95.01% 110.40% 100.00%
Tax Rate 25.75 % 25.79 % 24.40 % 26.13 % 27.94 % 24.41 % 25.26 % 1.29%
  QoQ % -0.16% 5.70% -6.62% -6.48% 14.46% -3.37% -
  Horiz. % 101.94% 102.10% 96.60% 103.44% 110.61% 96.63% 100.00%
Total Cost 153,518 148,804 138,425 123,051 118,178 127,978 136,335 8.23%
  QoQ % 3.17% 7.50% 12.49% 4.12% -7.66% -6.13% -
  Horiz. % 112.60% 109.15% 101.53% 90.26% 86.68% 93.87% 100.00%
Net Worth 149,625 148,199 149,650 129,934 138,937 139,100 140,368 4.35%
  QoQ % 0.96% -0.97% 15.17% -6.48% -0.12% -0.90% -
  Horiz. % 106.59% 105.58% 106.61% 92.57% 98.98% 99.10% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,899 - 6,496 - 3,900 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.58% 0.00% 100.00% -
Div Payout % - % 82.19 % - % 110.60 % - % 78.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.93% 0.00% 141.20% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,625 148,199 149,650 129,934 138,937 139,100 140,368 4.35%
  QoQ % 0.96% -0.97% 15.17% -6.48% -0.12% -0.90% -
  Horiz. % 106.59% 105.58% 106.61% 92.57% 98.98% 99.10% 100.00%
NOSH 130,108 129,999 130,131 129,934 129,848 130,000 129,971 0.07%
  QoQ % 0.08% -0.10% 0.15% 0.07% -0.12% 0.02% -
  Horiz. % 100.11% 100.02% 100.12% 99.97% 99.91% 100.02% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.71 % 3.06 % 3.51 % 4.51 % 3.36 % 3.73 % 3.21 % 10.12%
  QoQ % 21.24% -12.82% -22.17% 34.23% -9.92% 16.20% -
  Horiz. % 115.58% 95.33% 109.35% 140.50% 104.67% 116.20% 100.00%
ROE 3.99 % 3.20 % 3.31 % 4.52 % 3.08 % 3.58 % 3.21 % 15.59%
  QoQ % 24.69% -3.32% -26.77% 46.75% -13.97% 11.53% -
  Horiz. % 124.30% 99.69% 103.12% 140.81% 95.95% 111.53% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.54 118.07 110.25 99.17 94.17 102.26 108.38 8.52%
  QoQ % 3.79% 7.09% 11.17% 5.31% -7.91% -5.65% -
  Horiz. % 113.07% 108.94% 101.73% 91.50% 86.89% 94.35% 100.00%
EPS 4.59 3.65 3.81 2.26 3.30 3.83 3.47 20.48%
  QoQ % 25.75% -4.20% 68.58% -31.52% -13.84% 10.37% -
  Horiz. % 132.28% 105.19% 109.80% 65.13% 95.10% 110.37% 100.00%
DPS 0.00 3.00 0.00 5.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 166.67% 0.00% 100.00% -
NAPS 1.1500 1.1400 1.1500 1.0000 1.0700 1.0700 1.0800 4.27%
  QoQ % 0.88% -0.87% 15.00% -6.54% 0.00% -0.93% -
  Horiz. % 106.48% 105.56% 106.48% 92.59% 99.07% 99.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.80 17.14 16.02 14.38 13.65 14.84 15.72 8.63%
  QoQ % 3.85% 6.99% 11.40% 5.35% -8.02% -5.60% -
  Horiz. % 113.23% 109.03% 101.91% 91.48% 86.83% 94.40% 100.00%
EPS 0.67 0.53 0.55 0.66 0.48 0.56 0.50 21.52%
  QoQ % 26.42% -3.64% -16.67% 37.50% -14.29% 12.00% -
  Horiz. % 134.00% 106.00% 110.00% 132.00% 96.00% 112.00% 100.00%
DPS 0.00 0.44 0.00 0.73 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 165.91% 0.00% 100.00% -
NAPS 0.1670 0.1654 0.1671 0.1450 0.1551 0.1553 0.1567 4.33%
  QoQ % 0.97% -1.02% 15.24% -6.51% -0.13% -0.89% -
  Horiz. % 106.57% 105.55% 106.64% 92.53% 98.98% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4400 1.4300 1.4400 1.2900 1.2300 1.2300 1.2800 -
P/RPS 1.18 1.21 1.31 1.30 1.31 1.20 1.18 -
  QoQ % -2.48% -7.63% 0.77% -0.76% 9.17% 1.69% -
  Horiz. % 100.00% 102.54% 111.02% 110.17% 111.02% 101.69% 100.00%
P/EPS 31.37 39.18 37.80 28.54 37.27 32.11 36.89 -10.23%
  QoQ % -19.93% 3.65% 32.45% -23.42% 16.07% -12.96% -
  Horiz. % 85.04% 106.21% 102.47% 77.37% 101.03% 87.04% 100.00%
EY 3.19 2.55 2.65 3.50 2.68 3.11 2.71 11.47%
  QoQ % 25.10% -3.77% -24.29% 30.60% -13.83% 14.76% -
  Horiz. % 117.71% 94.10% 97.79% 129.15% 98.89% 114.76% 100.00%
DY 0.00 2.10 0.00 3.88 0.00 2.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.07% 0.00% 159.02% 0.00% 100.00% -
P/NAPS 1.25 1.25 1.25 1.29 1.15 1.15 1.19 3.33%
  QoQ % 0.00% 0.00% -3.10% 12.17% 0.00% -3.36% -
  Horiz. % 105.04% 105.04% 105.04% 108.40% 96.64% 96.64% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 -
Price 1.7900 1.4900 1.4200 1.4400 1.3500 1.2700 1.2700 -
P/RPS 1.46 1.26 1.29 1.45 1.43 1.24 1.17 15.89%
  QoQ % 15.87% -2.33% -11.03% 1.40% 15.32% 5.98% -
  Horiz. % 124.79% 107.69% 110.26% 123.93% 122.22% 105.98% 100.00%
P/EPS 39.00 40.82 37.27 31.85 40.91 33.16 36.60 4.32%
  QoQ % -4.46% 9.53% 17.02% -22.15% 23.37% -9.40% -
  Horiz. % 106.56% 111.53% 101.83% 87.02% 111.78% 90.60% 100.00%
EY 2.56 2.45 2.68 3.14 2.44 3.02 2.73 -4.19%
  QoQ % 4.49% -8.58% -14.65% 28.69% -19.21% 10.62% -
  Horiz. % 93.77% 89.74% 98.17% 115.02% 89.38% 110.62% 100.00%
DY 0.00 2.01 0.00 3.47 0.00 2.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.17% 0.00% 147.03% 0.00% 100.00% -
P/NAPS 1.56 1.31 1.23 1.44 1.26 1.19 1.18 20.44%
  QoQ % 19.08% 6.50% -14.58% 14.29% 5.88% 0.85% -
  Horiz. % 132.20% 111.02% 104.24% 122.03% 106.78% 100.85% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers