Highlights

[LUXCHEM] QoQ TTM Result on 2014-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 05-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -1.16%    YoY -     1.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 632,599 603,523 585,263 548,106 527,541 524,936 517,949 14.27%
  QoQ % 4.82% 3.12% 6.78% 3.90% 0.50% 1.35% -
  Horiz. % 122.14% 116.52% 113.00% 105.82% 101.85% 101.35% 100.00%
PBT 27,789 29,578 28,831 26,552 26,782 26,170 26,123 4.21%
  QoQ % -6.05% 2.59% 8.58% -0.86% 2.34% 0.18% -
  Horiz. % 106.38% 113.23% 110.37% 101.64% 102.52% 100.18% 100.00%
Tax -9,492 -7,748 -7,366 -6,904 -6,873 -6,776 -6,587 27.61%
  QoQ % -22.51% -5.19% -6.69% -0.45% -1.43% -2.87% -
  Horiz. % 144.10% 117.63% 111.83% 104.81% 104.34% 102.87% 100.00%
NP 18,297 21,830 21,465 19,648 19,909 19,394 19,536 -4.28%
  QoQ % -16.18% 1.70% 9.25% -1.31% 2.66% -0.73% -
  Horiz. % 93.66% 111.74% 109.87% 100.57% 101.91% 99.27% 100.00%
NP to SH 18,556 21,962 21,549 19,862 20,096 19,648 19,755 -4.09%
  QoQ % -15.51% 1.92% 8.49% -1.16% 2.28% -0.54% -
  Horiz. % 93.93% 111.17% 109.08% 100.54% 101.73% 99.46% 100.00%
Tax Rate 34.16 % 26.20 % 25.55 % 26.00 % 25.66 % 25.89 % 25.22 % 22.44%
  QoQ % 30.38% 2.54% -1.73% 1.33% -0.89% 2.66% -
  Horiz. % 135.45% 103.89% 101.31% 103.09% 101.74% 102.66% 100.00%
Total Cost 614,302 581,693 563,798 528,458 507,632 505,542 498,413 14.97%
  QoQ % 5.61% 3.17% 6.69% 4.10% 0.41% 1.43% -
  Horiz. % 123.25% 116.71% 113.12% 106.03% 101.85% 101.43% 100.00%
Net Worth 165,546 155,707 149,625 148,199 130,131 129,934 138,937 12.40%
  QoQ % 6.32% 4.06% 0.96% 13.89% 0.15% -6.48% -
  Horiz. % 119.15% 112.07% 107.69% 106.67% 93.66% 93.52% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 11,685 11,685 10,396 10,396 10,396 10,396 11,101 3.48%
  QoQ % 0.00% 12.39% 0.00% -0.00% 0.00% -6.35% -
  Horiz. % 105.26% 105.26% 93.65% 93.65% 93.65% 93.65% 100.00%
Div Payout % 62.97 % 53.21 % 48.25 % 52.34 % 51.74 % 52.91 % 56.20 % 7.89%
  QoQ % 18.34% 10.28% -7.81% 1.16% -2.21% -5.85% -
  Horiz. % 112.05% 94.68% 85.85% 93.13% 92.06% 94.15% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 165,546 155,707 149,625 148,199 130,131 129,934 138,937 12.40%
  QoQ % 6.32% 4.06% 0.96% 13.89% 0.15% -6.48% -
  Horiz. % 119.15% 112.07% 107.69% 106.67% 93.66% 93.52% 100.00%
NOSH 258,666 259,512 130,108 129,999 130,131 129,934 129,848 58.39%
  QoQ % -0.33% 99.46% 0.08% -0.10% 0.15% 0.07% -
  Horiz. % 199.21% 199.86% 100.20% 100.12% 100.22% 100.07% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.89 % 3.62 % 3.67 % 3.58 % 3.77 % 3.69 % 3.77 % -16.25%
  QoQ % -20.17% -1.36% 2.51% -5.04% 2.17% -2.12% -
  Horiz. % 76.66% 96.02% 97.35% 94.96% 100.00% 97.88% 100.00%
ROE 11.21 % 14.10 % 14.40 % 13.40 % 15.44 % 15.12 % 14.22 % -14.68%
  QoQ % -20.50% -2.08% 7.46% -13.21% 2.12% 6.33% -
  Horiz. % 78.83% 99.16% 101.27% 94.23% 108.58% 106.33% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 244.56 232.56 449.83 421.62 405.39 404.00 398.89 -27.85%
  QoQ % 5.16% -48.30% 6.69% 4.00% 0.34% 1.28% -
  Horiz. % 61.31% 58.30% 112.77% 105.70% 101.63% 101.28% 100.00%
EPS 7.17 8.46 16.56 15.28 15.44 15.12 15.21 -39.46%
  QoQ % -15.25% -48.91% 8.38% -1.04% 2.12% -0.59% -
  Horiz. % 47.14% 55.62% 108.88% 100.46% 101.51% 99.41% 100.00%
DPS 4.52 4.50 8.00 8.00 8.00 8.00 8.50 -34.39%
  QoQ % 0.44% -43.75% 0.00% 0.00% 0.00% -5.88% -
  Horiz. % 53.18% 52.94% 94.12% 94.12% 94.12% 94.12% 100.00%
NAPS 0.6400 0.6000 1.1500 1.1400 1.0000 1.0000 1.0700 -29.03%
  QoQ % 6.67% -47.83% 0.88% 14.00% 0.00% -6.54% -
  Horiz. % 59.81% 56.07% 107.48% 106.54% 93.46% 93.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 70.62 67.37 65.33 61.19 58.89 58.60 57.82 14.28%
  QoQ % 4.82% 3.12% 6.77% 3.91% 0.49% 1.35% -
  Horiz. % 122.14% 116.52% 112.99% 105.83% 101.85% 101.35% 100.00%
EPS 2.07 2.45 2.41 2.22 2.24 2.19 2.21 -4.27%
  QoQ % -15.51% 1.66% 8.56% -0.89% 2.28% -0.90% -
  Horiz. % 93.67% 110.86% 109.05% 100.45% 101.36% 99.10% 100.00%
DPS 1.30 1.30 1.16 1.16 1.16 1.16 1.24 3.20%
  QoQ % 0.00% 12.07% 0.00% 0.00% 0.00% -6.45% -
  Horiz. % 104.84% 104.84% 93.55% 93.55% 93.55% 93.55% 100.00%
NAPS 0.1848 0.1738 0.1670 0.1654 0.1453 0.1450 0.1551 12.40%
  QoQ % 6.33% 4.07% 0.97% 13.83% 0.21% -6.51% -
  Horiz. % 119.15% 112.06% 107.67% 106.64% 93.68% 93.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.9700 0.8200 1.4400 1.4300 1.4400 1.2900 1.2300 -
P/RPS 0.40 0.35 0.32 0.34 0.36 0.32 0.31 18.54%
  QoQ % 14.29% 9.38% -5.88% -5.56% 12.50% 3.23% -
  Horiz. % 129.03% 112.90% 103.23% 109.68% 116.13% 103.23% 100.00%
P/EPS 13.52 9.69 8.69 9.36 9.32 8.53 8.08 40.99%
  QoQ % 39.53% 11.51% -7.16% 0.43% 9.26% 5.57% -
  Horiz. % 167.33% 119.93% 107.55% 115.84% 115.35% 105.57% 100.00%
EY 7.40 10.32 11.50 10.68 10.72 11.72 12.37 -29.02%
  QoQ % -28.29% -10.26% 7.68% -0.37% -8.53% -5.25% -
  Horiz. % 59.82% 83.43% 92.97% 86.34% 86.66% 94.75% 100.00%
DY 4.66 5.49 5.56 5.59 5.56 6.20 6.91 -23.12%
  QoQ % -15.12% -1.26% -0.54% 0.54% -10.32% -10.27% -
  Horiz. % 67.44% 79.45% 80.46% 80.90% 80.46% 89.73% 100.00%
P/NAPS 1.52 1.37 1.25 1.25 1.44 1.29 1.15 20.46%
  QoQ % 10.95% 9.60% 0.00% -13.19% 11.63% 12.17% -
  Horiz. % 132.17% 119.13% 108.70% 108.70% 125.22% 112.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/05/15 18/02/15 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 -
Price 1.1900 0.9050 1.7900 1.4900 1.4200 1.4400 1.3500 -
P/RPS 0.49 0.39 0.40 0.35 0.35 0.36 0.34 27.62%
  QoQ % 25.64% -2.50% 14.29% 0.00% -2.78% 5.88% -
  Horiz. % 144.12% 114.71% 117.65% 102.94% 102.94% 105.88% 100.00%
P/EPS 16.59 10.69 10.81 9.75 9.20 9.52 8.87 51.86%
  QoQ % 55.19% -1.11% 10.87% 5.98% -3.36% 7.33% -
  Horiz. % 187.03% 120.52% 121.87% 109.92% 103.72% 107.33% 100.00%
EY 6.03 9.35 9.25 10.25 10.88 10.50 11.27 -34.12%
  QoQ % -35.51% 1.08% -9.76% -5.79% 3.62% -6.83% -
  Horiz. % 53.50% 82.96% 82.08% 90.95% 96.54% 93.17% 100.00%
DY 3.80 4.98 4.47 5.37 5.63 5.56 6.30 -28.63%
  QoQ % -23.69% 11.41% -16.76% -4.62% 1.26% -11.75% -
  Horiz. % 60.32% 79.05% 70.95% 85.24% 89.37% 88.25% 100.00%
P/NAPS 1.86 1.51 1.56 1.31 1.42 1.44 1.26 29.68%
  QoQ % 23.18% -3.21% 19.08% -7.75% -1.39% 14.29% -
  Horiz. % 147.62% 119.84% 123.81% 103.97% 112.70% 114.29% 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.
 


 

235  231  529  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers