Highlights

[LUXCHEM] QoQ Quarter Result on 2014-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 18-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.27%    YoY -     7.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 169,169 161,034 172,540 147,122 159,440 153,497 143,464 11.60%
  QoQ % 5.05% -6.67% 17.28% -7.73% 3.87% 6.99% -
  Horiz. % 117.92% 112.25% 120.27% 102.55% 111.14% 106.99% 100.00%
PBT 17,320 13,191 4,876 8,613 7,976 6,324 6,665 88.91%
  QoQ % 31.30% 170.53% -43.39% 7.99% 26.12% -5.12% -
  Horiz. % 259.86% 197.91% 73.16% 129.23% 119.67% 94.88% 100.00%
Tax -4,448 -3,382 -3,370 -2,437 -2,054 -1,631 -1,626 95.48%
  QoQ % -31.52% -0.36% -38.28% -18.65% -25.94% -0.31% -
  Horiz. % 273.55% 208.00% 207.26% 149.88% 126.32% 100.31% 100.00%
NP 12,872 9,809 1,506 6,176 5,922 4,693 5,039 86.76%
  QoQ % 31.23% 551.33% -75.62% 4.29% 26.19% -6.87% -
  Horiz. % 255.45% 194.66% 29.89% 122.56% 117.52% 93.13% 100.00%
NP to SH 13,004 9,806 1,552 6,287 5,972 4,745 4,958 90.08%
  QoQ % 32.61% 531.83% -75.31% 5.27% 25.86% -4.30% -
  Horiz. % 262.28% 197.78% 31.30% 126.81% 120.45% 95.70% 100.00%
Tax Rate 25.68 % 25.64 % 69.11 % 28.29 % 25.75 % 25.79 % 24.40 % 3.46%
  QoQ % 0.16% -62.90% 144.29% 9.86% -0.16% 5.70% -
  Horiz. % 105.25% 105.08% 283.24% 115.94% 105.53% 105.70% 100.00%
Total Cost 156,297 151,225 171,034 140,946 153,518 148,804 138,425 8.42%
  QoQ % 3.35% -11.58% 21.35% -8.19% 3.17% 7.50% -
  Horiz. % 112.91% 109.25% 123.56% 101.82% 110.90% 107.50% 100.00%
Net Worth 178,640 169,970 165,546 155,707 149,625 148,199 149,650 12.52%
  QoQ % 5.10% 2.67% 6.32% 4.06% 0.96% -0.97% -
  Horiz. % 119.37% 113.58% 110.62% 104.05% 99.98% 99.03% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 5,229 - 7,785 - 3,899 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.10% 0.00% 199.62% 0.00% 100.00% -
Div Payout % - % 53.33 % - % 123.83 % - % 82.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.89% 0.00% 150.66% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 178,640 169,970 165,546 155,707 149,625 148,199 149,650 12.52%
  QoQ % 5.10% 2.67% 6.32% 4.06% 0.96% -0.97% -
  Horiz. % 119.37% 113.58% 110.62% 104.05% 99.98% 99.03% 100.00%
NOSH 262,707 261,493 258,666 259,512 130,108 129,999 130,131 59.66%
  QoQ % 0.46% 1.09% -0.33% 99.46% 0.08% -0.10% -
  Horiz. % 201.88% 200.95% 198.77% 199.42% 99.98% 99.90% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.61 % 6.09 % 0.87 % 4.20 % 3.71 % 3.06 % 3.51 % 67.44%
  QoQ % 24.96% 600.00% -79.29% 13.21% 21.24% -12.82% -
  Horiz. % 216.81% 173.50% 24.79% 119.66% 105.70% 87.18% 100.00%
ROE 7.28 % 5.77 % 0.94 % 4.04 % 3.99 % 3.20 % 3.31 % 69.04%
  QoQ % 26.17% 513.83% -76.73% 1.25% 24.69% -3.32% -
  Horiz. % 219.94% 174.32% 28.40% 122.05% 120.54% 96.68% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.39 61.58 66.70 56.69 122.54 118.07 110.25 -30.11%
  QoQ % 4.56% -7.68% 17.66% -53.74% 3.79% 7.09% -
  Horiz. % 58.40% 55.85% 60.50% 51.42% 111.15% 107.09% 100.00%
EPS 4.95 3.75 0.60 2.42 4.59 3.65 3.81 19.05%
  QoQ % 32.00% 525.00% -75.21% -47.28% 25.75% -4.20% -
  Horiz. % 129.92% 98.43% 15.75% 63.52% 120.47% 95.80% 100.00%
DPS 0.00 2.00 0.00 3.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 1.1500 -29.53%
  QoQ % 4.62% 1.56% 6.67% -47.83% 0.88% -0.87% -
  Horiz. % 59.13% 56.52% 55.65% 52.17% 100.00% 99.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.32 18.39 19.71 16.80 18.21 17.53 16.39 11.58%
  QoQ % 5.06% -6.70% 17.32% -7.74% 3.88% 6.96% -
  Horiz. % 117.88% 112.20% 120.26% 102.50% 111.10% 106.96% 100.00%
EPS 1.49 1.12 0.18 0.72 0.68 0.54 0.57 89.65%
  QoQ % 33.04% 522.22% -75.00% 5.88% 25.93% -5.26% -
  Horiz. % 261.40% 196.49% 31.58% 126.32% 119.30% 94.74% 100.00%
DPS 0.00 0.60 0.00 0.89 0.00 0.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 197.78% 0.00% 100.00% -
NAPS 0.2040 0.1941 0.1891 0.1778 0.1709 0.1693 0.1709 12.52%
  QoQ % 5.10% 2.64% 6.36% 4.04% 0.95% -0.94% -
  Horiz. % 119.37% 113.58% 110.65% 104.04% 100.00% 99.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.3700 1.0000 0.9700 0.8200 1.4400 1.4300 1.4400 -
P/RPS 2.13 1.62 1.45 1.45 1.18 1.21 1.31 38.23%
  QoQ % 31.48% 11.72% 0.00% 22.88% -2.48% -7.63% -
  Horiz. % 162.60% 123.66% 110.69% 110.69% 90.08% 92.37% 100.00%
P/EPS 27.68 26.67 161.67 33.85 31.37 39.18 37.80 -18.74%
  QoQ % 3.79% -83.50% 377.61% 7.91% -19.93% 3.65% -
  Horiz. % 73.23% 70.56% 427.70% 89.55% 82.99% 103.65% 100.00%
EY 3.61 3.75 0.62 2.95 3.19 2.55 2.65 22.86%
  QoQ % -3.73% 504.84% -78.98% -7.52% 25.10% -3.77% -
  Horiz. % 136.23% 141.51% 23.40% 111.32% 120.38% 96.23% 100.00%
DY 0.00 2.00 0.00 3.66 0.00 2.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.24% 0.00% 174.29% 0.00% 100.00% -
P/NAPS 2.01 1.54 1.52 1.37 1.25 1.25 1.25 37.21%
  QoQ % 30.52% 1.32% 10.95% 9.60% 0.00% 0.00% -
  Horiz. % 160.80% 123.20% 121.60% 109.60% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 -
Price 1.5800 1.0300 1.1900 0.9050 1.7900 1.4900 1.4200 -
P/RPS 2.45 1.67 1.78 1.60 1.46 1.26 1.29 53.30%
  QoQ % 46.71% -6.18% 11.25% 9.59% 15.87% -2.33% -
  Horiz. % 189.92% 129.46% 137.98% 124.03% 113.18% 97.67% 100.00%
P/EPS 31.92 27.47 198.33 37.36 39.00 40.82 37.27 -9.81%
  QoQ % 16.20% -86.15% 430.86% -4.21% -4.46% 9.53% -
  Horiz. % 85.65% 73.71% 532.14% 100.24% 104.64% 109.53% 100.00%
EY 3.13 3.64 0.50 2.68 2.56 2.45 2.68 10.89%
  QoQ % -14.01% 628.00% -81.34% 4.69% 4.49% -8.58% -
  Horiz. % 116.79% 135.82% 18.66% 100.00% 95.52% 91.42% 100.00%
DY 0.00 1.94 0.00 3.31 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.52% 0.00% 164.68% 0.00% 100.00% -
P/NAPS 2.32 1.58 1.86 1.51 1.56 1.31 1.23 52.60%
  QoQ % 46.84% -15.05% 23.18% -3.21% 19.08% 6.50% -
  Horiz. % 188.62% 128.46% 151.22% 122.76% 126.83% 106.50% 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.
 


 

182  357  522  1144 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.955+0.01 
 ARMADA 0.235-0.01 
 EKOVEST-WB 0.465+0.02 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.220.00 
 XINGHE 0.0250.00 
 ALAM-WA 0.055-0.005 
 KNM 0.1950.00 
 ALAM 0.13+0.005 
Partners & Brokers