Highlights

[LUXCHEM] QoQ TTM 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 -     8.49%    YoY -     9.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 640,136 632,599 603,523 585,263 548,106 527,541 524,936 14.18%
  QoQ % 1.19% 4.82% 3.12% 6.78% 3.90% 0.50% -
  Horiz. % 121.95% 120.51% 114.97% 111.49% 104.41% 100.50% 100.00%
PBT 34,656 27,789 29,578 28,831 26,552 26,782 26,170 20.65%
  QoQ % 24.71% -6.05% 2.59% 8.58% -0.86% 2.34% -
  Horiz. % 132.43% 106.19% 113.02% 110.17% 101.46% 102.34% 100.00%
Tax -11,243 -9,492 -7,748 -7,366 -6,904 -6,873 -6,776 40.28%
  QoQ % -18.45% -22.51% -5.19% -6.69% -0.45% -1.43% -
  Horiz. % 165.92% 140.08% 114.34% 108.71% 101.89% 101.43% 100.00%
NP 23,413 18,297 21,830 21,465 19,648 19,909 19,394 13.42%
  QoQ % 27.96% -16.18% 1.70% 9.25% -1.31% 2.66% -
  Horiz. % 120.72% 94.34% 112.56% 110.68% 101.31% 102.66% 100.00%
NP to SH 23,617 18,556 21,962 21,549 19,862 20,096 19,648 13.09%
  QoQ % 27.27% -15.51% 1.92% 8.49% -1.16% 2.28% -
  Horiz. % 120.20% 94.44% 111.78% 109.68% 101.09% 102.28% 100.00%
Tax Rate 32.44 % 34.16 % 26.20 % 25.55 % 26.00 % 25.66 % 25.89 % 16.27%
  QoQ % -5.04% 30.38% 2.54% -1.73% 1.33% -0.89% -
  Horiz. % 125.30% 131.94% 101.20% 98.69% 100.42% 99.11% 100.00%
Total Cost 616,723 614,302 581,693 563,798 528,458 507,632 505,542 14.21%
  QoQ % 0.39% 5.61% 3.17% 6.69% 4.10% 0.41% -
  Horiz. % 121.99% 121.51% 115.06% 111.52% 104.53% 100.41% 100.00%
Net Worth 169,970 165,546 155,707 149,625 148,199 130,131 129,934 19.67%
  QoQ % 2.67% 6.32% 4.06% 0.96% 13.89% 0.15% -
  Horiz. % 130.81% 127.41% 119.84% 115.15% 114.06% 100.15% 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 13,015 11,685 11,685 10,396 10,396 10,396 10,396 16.20%
  QoQ % 11.38% 0.00% 12.39% 0.00% -0.00% 0.00% -
  Horiz. % 125.19% 112.39% 112.39% 100.00% 100.00% 100.00% 100.00%
Div Payout % 55.11 % 62.97 % 53.21 % 48.25 % 52.34 % 51.74 % 52.91 % 2.76%
  QoQ % -12.48% 18.34% 10.28% -7.81% 1.16% -2.21% -
  Horiz. % 104.16% 119.01% 100.57% 91.19% 98.92% 97.79% 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 169,970 165,546 155,707 149,625 148,199 130,131 129,934 19.67%
  QoQ % 2.67% 6.32% 4.06% 0.96% 13.89% 0.15% -
  Horiz. % 130.81% 127.41% 119.84% 115.15% 114.06% 100.15% 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 3.66 % 2.89 % 3.62 % 3.67 % 3.58 % 3.77 % 3.69 % -0.54%
  QoQ % 26.64% -20.17% -1.36% 2.51% -5.04% 2.17% -
  Horiz. % 99.19% 78.32% 98.10% 99.46% 97.02% 102.17% 100.00%
ROE 13.89 % 11.21 % 14.10 % 14.40 % 13.40 % 15.44 % 15.12 % -5.51%
  QoQ % 23.91% -20.50% -2.08% 7.46% -13.21% 2.12% -
  Horiz. % 91.87% 74.14% 93.25% 95.24% 88.62% 102.12% 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 244.80 244.56 232.56 449.83 421.62 405.39 404.00 -28.46%
  QoQ % 0.10% 5.16% -48.30% 6.69% 4.00% 0.34% -
  Horiz. % 60.59% 60.53% 57.56% 111.34% 104.36% 100.34% 100.00%
EPS 9.03 7.17 8.46 16.56 15.28 15.44 15.12 -29.15%
  QoQ % 25.94% -15.25% -48.91% 8.38% -1.04% 2.12% -
  Horiz. % 59.72% 47.42% 55.95% 109.52% 101.06% 102.12% 100.00%
DPS 4.98 4.52 4.50 8.00 8.00 8.00 8.00 -27.16%
  QoQ % 10.18% 0.44% -43.75% 0.00% 0.00% 0.00% -
  Horiz. % 62.25% 56.50% 56.25% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6500 0.6400 0.6000 1.1500 1.1400 1.0000 1.0000 -25.02%
  QoQ % 1.56% 6.67% -47.83% 0.88% 14.00% 0.00% -
  Horiz. % 65.00% 64.00% 60.00% 115.00% 114.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 71.46 70.62 67.37 65.33 61.19 58.89 58.60 14.18%
  QoQ % 1.19% 4.82% 3.12% 6.77% 3.91% 0.49% -
  Horiz. % 121.95% 120.51% 114.97% 111.48% 104.42% 100.49% 100.00%
EPS 2.64 2.07 2.45 2.41 2.22 2.24 2.19 13.31%
  QoQ % 27.54% -15.51% 1.66% 8.56% -0.89% 2.28% -
  Horiz. % 120.55% 94.52% 111.87% 110.05% 101.37% 102.28% 100.00%
DPS 1.45 1.30 1.30 1.16 1.16 1.16 1.16 16.09%
  QoQ % 11.54% 0.00% 12.07% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 112.07% 112.07% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1897 0.1848 0.1738 0.1670 0.1654 0.1453 0.1450 19.68%
  QoQ % 2.65% 6.33% 4.07% 0.97% 13.83% 0.21% -
  Horiz. % 130.83% 127.45% 119.86% 115.17% 114.07% 100.21% 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 0.41 0.40 0.35 0.32 0.34 0.36 0.32 18.02%
  QoQ % 2.50% 14.29% 9.38% -5.88% -5.56% 12.50% -
  Horiz. % 128.12% 125.00% 109.38% 100.00% 106.25% 112.50% 100.00%
P/EPS 11.07 13.52 9.69 8.69 9.36 9.32 8.53 19.03%
  QoQ % -18.12% 39.53% 11.51% -7.16% 0.43% 9.26% -
  Horiz. % 129.78% 158.50% 113.60% 101.88% 109.73% 109.26% 100.00%
EY 9.03 7.40 10.32 11.50 10.68 10.72 11.72 -16.00%
  QoQ % 22.03% -28.29% -10.26% 7.68% -0.37% -8.53% -
  Horiz. % 77.05% 63.14% 88.05% 98.12% 91.13% 91.47% 100.00%
DY 4.98 4.66 5.49 5.56 5.59 5.56 6.20 -13.63%
  QoQ % 6.87% -15.12% -1.26% -0.54% 0.54% -10.32% -
  Horiz. % 80.32% 75.16% 88.55% 89.68% 90.16% 89.68% 100.00%
P/NAPS 1.54 1.52 1.37 1.25 1.25 1.44 1.29 12.57%
  QoQ % 1.32% 10.95% 9.60% 0.00% -13.19% 11.63% -
  Horiz. % 119.38% 117.83% 106.20% 96.90% 96.90% 111.63% 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 0.42 0.49 0.39 0.40 0.35 0.35 0.36 10.85%
  QoQ % -14.29% 25.64% -2.50% 14.29% 0.00% -2.78% -
  Horiz. % 116.67% 136.11% 108.33% 111.11% 97.22% 97.22% 100.00%
P/EPS 11.40 16.59 10.69 10.81 9.75 9.20 9.52 12.80%
  QoQ % -31.28% 55.19% -1.11% 10.87% 5.98% -3.36% -
  Horiz. % 119.75% 174.26% 112.29% 113.55% 102.42% 96.64% 100.00%
EY 8.77 6.03 9.35 9.25 10.25 10.88 10.50 -11.34%
  QoQ % 45.44% -35.51% 1.08% -9.76% -5.79% 3.62% -
  Horiz. % 83.52% 57.43% 89.05% 88.10% 97.62% 103.62% 100.00%
DY 4.83 3.80 4.98 4.47 5.37 5.63 5.56 -8.98%
  QoQ % 27.11% -23.69% 11.41% -16.76% -4.62% 1.26% -
  Horiz. % 86.87% 68.35% 89.57% 80.40% 96.58% 101.26% 100.00%
P/NAPS 1.58 1.86 1.51 1.56 1.31 1.42 1.44 6.40%
  QoQ % -15.05% 23.18% -3.21% 19.08% -7.75% -1.39% -
  Horiz. % 109.72% 129.17% 104.86% 108.33% 90.97% 98.61% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS