Highlights

[LUXCHEM] QoQ Quarter Result on 2014-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 02-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -15.59%    YoY -     9.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 147,122 159,440 153,497 143,464 128,862 122,283 132,932 6.98%
  QoQ % -7.73% 3.87% 6.99% 11.33% 5.38% -8.01% -
  Horiz. % 110.67% 119.94% 115.47% 107.92% 96.94% 91.99% 100.00%
PBT 8,613 7,976 6,324 6,665 7,866 5,697 6,554 19.92%
  QoQ % 7.99% 26.12% -5.12% -15.27% 38.07% -13.08% -
  Horiz. % 131.42% 121.70% 96.49% 101.69% 120.02% 86.92% 100.00%
Tax -2,437 -2,054 -1,631 -1,626 -2,055 -1,592 -1,600 32.28%
  QoQ % -18.65% -25.94% -0.31% 20.88% -29.08% 0.50% -
  Horiz. % 152.31% 128.38% 101.94% 101.62% 128.44% 99.50% 100.00%
NP 6,176 5,922 4,693 5,039 5,811 4,105 4,954 15.79%
  QoQ % 4.29% 26.19% -6.87% -13.29% 41.56% -17.14% -
  Horiz. % 124.67% 119.54% 94.73% 101.72% 117.30% 82.86% 100.00%
NP to SH 6,287 5,972 4,745 4,958 5,874 4,285 4,979 16.77%
  QoQ % 5.27% 25.86% -4.30% -15.59% 37.08% -13.94% -
  Horiz. % 126.27% 119.94% 95.30% 99.58% 117.98% 86.06% 100.00%
Tax Rate 28.29 % 25.75 % 25.79 % 24.40 % 26.13 % 27.94 % 24.41 % 10.30%
  QoQ % 9.86% -0.16% 5.70% -6.62% -6.48% 14.46% -
  Horiz. % 115.90% 105.49% 105.65% 99.96% 107.05% 114.46% 100.00%
Total Cost 140,946 153,518 148,804 138,425 123,051 118,178 127,978 6.63%
  QoQ % -8.19% 3.17% 7.50% 12.49% 4.12% -7.66% -
  Horiz. % 110.13% 119.96% 116.27% 108.16% 96.15% 92.34% 100.00%
Net Worth 155,707 149,625 148,199 149,650 129,934 138,937 139,100 7.79%
  QoQ % 4.06% 0.96% -0.97% 15.17% -6.48% -0.12% -
  Horiz. % 111.94% 107.57% 106.54% 107.59% 93.41% 99.88% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,785 - 3,899 - 6,496 - 3,900 58.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.62% 0.00% 100.00% 0.00% 166.58% 0.00% 100.00%
Div Payout % 123.83 % - % 82.19 % - % 110.60 % - % 78.33 % 35.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.09% 0.00% 104.93% 0.00% 141.20% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 155,707 149,625 148,199 149,650 129,934 138,937 139,100 7.79%
  QoQ % 4.06% 0.96% -0.97% 15.17% -6.48% -0.12% -
  Horiz. % 111.94% 107.57% 106.54% 107.59% 93.41% 99.88% 100.00%
NOSH 259,512 130,108 129,999 130,131 129,934 129,848 130,000 58.34%
  QoQ % 99.46% 0.08% -0.10% 0.15% 0.07% -0.12% -
  Horiz. % 199.62% 100.08% 100.00% 100.10% 99.95% 99.88% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.20 % 3.71 % 3.06 % 3.51 % 4.51 % 3.36 % 3.73 % 8.21%
  QoQ % 13.21% 21.24% -12.82% -22.17% 34.23% -9.92% -
  Horiz. % 112.60% 99.46% 82.04% 94.10% 120.91% 90.08% 100.00%
ROE 4.04 % 3.99 % 3.20 % 3.31 % 4.52 % 3.08 % 3.58 % 8.37%
  QoQ % 1.25% 24.69% -3.32% -26.77% 46.75% -13.97% -
  Horiz. % 112.85% 111.45% 89.39% 92.46% 126.26% 86.03% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.69 122.54 118.07 110.25 99.17 94.17 102.26 -32.44%
  QoQ % -53.74% 3.79% 7.09% 11.17% 5.31% -7.91% -
  Horiz. % 55.44% 119.83% 115.46% 107.81% 96.98% 92.09% 100.00%
EPS 2.42 4.59 3.65 3.81 2.26 3.30 3.83 -26.30%
  QoQ % -47.28% 25.75% -4.20% 68.58% -31.52% -13.84% -
  Horiz. % 63.19% 119.84% 95.30% 99.48% 59.01% 86.16% 100.00%
DPS 3.00 0.00 3.00 0.00 5.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 166.67% 0.00% 100.00%
NAPS 0.6000 1.1500 1.1400 1.1500 1.0000 1.0700 1.0700 -31.93%
  QoQ % -47.83% 0.88% -0.87% 15.00% -6.54% 0.00% -
  Horiz. % 56.07% 107.48% 106.54% 107.48% 93.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.45 17.83 17.16 16.04 14.41 13.67 14.86 6.99%
  QoQ % -7.74% 3.90% 6.98% 11.31% 5.41% -8.01% -
  Horiz. % 110.70% 119.99% 115.48% 107.94% 96.97% 91.99% 100.00%
EPS 0.70 0.67 0.53 0.55 0.66 0.48 0.56 15.99%
  QoQ % 4.48% 26.42% -3.64% -16.67% 37.50% -14.29% -
  Horiz. % 125.00% 119.64% 94.64% 98.21% 117.86% 85.71% 100.00%
DPS 0.87 0.00 0.44 0.00 0.73 0.00 0.44 57.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.73% 0.00% 100.00% 0.00% 165.91% 0.00% 100.00%
NAPS 0.1741 0.1673 0.1657 0.1673 0.1453 0.1553 0.1555 7.80%
  QoQ % 4.06% 0.97% -0.96% 15.14% -6.44% -0.13% -
  Horiz. % 111.96% 107.59% 106.56% 107.59% 93.44% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8200 1.4400 1.4300 1.4400 1.2900 1.2300 1.2300 -
P/RPS 1.45 1.18 1.21 1.31 1.30 1.31 1.20 13.41%
  QoQ % 22.88% -2.48% -7.63% 0.77% -0.76% 9.17% -
  Horiz. % 120.83% 98.33% 100.83% 109.17% 108.33% 109.17% 100.00%
P/EPS 33.85 31.37 39.18 37.80 28.54 37.27 32.11 3.57%
  QoQ % 7.91% -19.93% 3.65% 32.45% -23.42% 16.07% -
  Horiz. % 105.42% 97.70% 122.02% 117.72% 88.88% 116.07% 100.00%
EY 2.95 3.19 2.55 2.65 3.50 2.68 3.11 -3.45%
  QoQ % -7.52% 25.10% -3.77% -24.29% 30.60% -13.83% -
  Horiz. % 94.86% 102.57% 81.99% 85.21% 112.54% 86.17% 100.00%
DY 3.66 0.00 2.10 0.00 3.88 0.00 2.44 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 86.07% 0.00% 159.02% 0.00% 100.00%
P/NAPS 1.37 1.25 1.25 1.25 1.29 1.15 1.15 12.34%
  QoQ % 9.60% 0.00% 0.00% -3.10% 12.17% 0.00% -
  Horiz. % 119.13% 108.70% 108.70% 108.70% 112.17% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 -
Price 0.9050 1.7900 1.4900 1.4200 1.4400 1.3500 1.2700 -
P/RPS 1.60 1.46 1.26 1.29 1.45 1.43 1.24 18.47%
  QoQ % 9.59% 15.87% -2.33% -11.03% 1.40% 15.32% -
  Horiz. % 129.03% 117.74% 101.61% 104.03% 116.94% 115.32% 100.00%
P/EPS 37.36 39.00 40.82 37.27 31.85 40.91 33.16 8.25%
  QoQ % -4.21% -4.46% 9.53% 17.02% -22.15% 23.37% -
  Horiz. % 112.67% 117.61% 123.10% 112.39% 96.05% 123.37% 100.00%
EY 2.68 2.56 2.45 2.68 3.14 2.44 3.02 -7.63%
  QoQ % 4.69% 4.49% -8.58% -14.65% 28.69% -19.21% -
  Horiz. % 88.74% 84.77% 81.13% 88.74% 103.97% 80.79% 100.00%
DY 3.31 0.00 2.01 0.00 3.47 0.00 2.36 25.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.25% 0.00% 85.17% 0.00% 147.03% 0.00% 100.00%
P/NAPS 1.51 1.56 1.31 1.23 1.44 1.26 1.19 17.16%
  QoQ % -3.21% 19.08% 6.50% -14.58% 14.29% 5.88% -
  Horiz. % 126.89% 131.09% 110.08% 103.36% 121.01% 105.88% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers