Highlights

[LUXCHEM] QoQ TTM 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 -     1.92%    YoY -     11.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 649,865 640,136 632,599 603,523 585,263 548,106 527,541 14.90%
  QoQ % 1.52% 1.19% 4.82% 3.12% 6.78% 3.90% -
  Horiz. % 123.19% 121.34% 119.91% 114.40% 110.94% 103.90% 100.00%
PBT 44,000 34,656 27,789 29,578 28,831 26,552 26,782 39.19%
  QoQ % 26.96% 24.71% -6.05% 2.59% 8.58% -0.86% -
  Horiz. % 164.29% 129.40% 103.76% 110.44% 107.65% 99.14% 100.00%
Tax -13,637 -11,243 -9,492 -7,748 -7,366 -6,904 -6,873 57.83%
  QoQ % -21.29% -18.45% -22.51% -5.19% -6.69% -0.45% -
  Horiz. % 198.41% 163.58% 138.11% 112.73% 107.17% 100.45% 100.00%
NP 30,363 23,413 18,297 21,830 21,465 19,648 19,909 32.46%
  QoQ % 29.68% 27.96% -16.18% 1.70% 9.25% -1.31% -
  Horiz. % 152.51% 117.60% 91.90% 109.65% 107.82% 98.69% 100.00%
NP to SH 30,649 23,617 18,556 21,962 21,549 19,862 20,096 32.46%
  QoQ % 29.78% 27.27% -15.51% 1.92% 8.49% -1.16% -
  Horiz. % 152.51% 117.52% 92.34% 109.29% 107.23% 98.84% 100.00%
Tax Rate 30.99 % 32.44 % 34.16 % 26.20 % 25.55 % 26.00 % 25.66 % 13.39%
  QoQ % -4.47% -5.04% 30.38% 2.54% -1.73% 1.33% -
  Horiz. % 120.77% 126.42% 133.13% 102.10% 99.57% 101.33% 100.00%
Total Cost 619,502 616,723 614,302 581,693 563,798 528,458 507,632 14.19%
  QoQ % 0.45% 0.39% 5.61% 3.17% 6.69% 4.10% -
  Horiz. % 122.04% 121.49% 121.01% 114.59% 111.06% 104.10% 100.00%
Net Worth 178,640 169,970 165,546 155,707 149,625 148,199 130,131 23.49%
  QoQ % 5.10% 2.67% 6.32% 4.06% 0.96% 13.89% -
  Horiz. % 137.28% 130.61% 127.22% 119.65% 114.98% 113.89% 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 13,015 13,015 11,685 11,685 10,396 10,396 10,396 16.14%
  QoQ % 0.00% 11.38% 0.00% 12.39% 0.00% -0.00% -
  Horiz. % 125.19% 125.19% 112.39% 112.39% 100.00% 100.00% 100.00%
Div Payout % 42.47 % 55.11 % 62.97 % 53.21 % 48.25 % 52.34 % 51.74 % -12.32%
  QoQ % -22.94% -12.48% 18.34% 10.28% -7.81% 1.16% -
  Horiz. % 82.08% 106.51% 121.70% 102.84% 93.25% 101.16% 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 178,640 169,970 165,546 155,707 149,625 148,199 130,131 23.49%
  QoQ % 5.10% 2.67% 6.32% 4.06% 0.96% 13.89% -
  Horiz. % 137.28% 130.61% 127.22% 119.65% 114.98% 113.89% 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 4.67 % 3.66 % 2.89 % 3.62 % 3.67 % 3.58 % 3.77 % 15.33%
  QoQ % 27.60% 26.64% -20.17% -1.36% 2.51% -5.04% -
  Horiz. % 123.87% 97.08% 76.66% 96.02% 97.35% 94.96% 100.00%
ROE 17.16 % 13.89 % 11.21 % 14.10 % 14.40 % 13.40 % 15.44 % 7.29%
  QoQ % 23.54% 23.91% -20.50% -2.08% 7.46% -13.21% -
  Horiz. % 111.14% 89.96% 72.60% 91.32% 93.26% 86.79% 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 247.37 244.80 244.56 232.56 449.83 421.62 405.39 -28.04%
  QoQ % 1.05% 0.10% 5.16% -48.30% 6.69% 4.00% -
  Horiz. % 61.02% 60.39% 60.33% 57.37% 110.96% 104.00% 100.00%
EPS 11.67 9.03 7.17 8.46 16.56 15.28 15.44 -17.01%
  QoQ % 29.24% 25.94% -15.25% -48.91% 8.38% -1.04% -
  Horiz. % 75.58% 58.48% 46.44% 54.79% 107.25% 98.96% 100.00%
DPS 5.00 4.98 4.52 4.50 8.00 8.00 8.00 -26.88%
  QoQ % 0.40% 10.18% 0.44% -43.75% 0.00% 0.00% -
  Horiz. % 62.50% 62.25% 56.50% 56.25% 100.00% 100.00% 100.00%
NAPS 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 1.0000 -22.65%
  QoQ % 4.62% 1.56% 6.67% -47.83% 0.88% 14.00% -
  Horiz. % 68.00% 65.00% 64.00% 60.00% 115.00% 114.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.55 71.46 70.62 67.37 65.33 61.19 58.89 14.91%
  QoQ % 1.53% 1.19% 4.82% 3.12% 6.77% 3.91% -
  Horiz. % 123.20% 121.34% 119.92% 114.40% 110.94% 103.91% 100.00%
EPS 3.42 2.64 2.07 2.45 2.41 2.22 2.24 32.56%
  QoQ % 29.55% 27.54% -15.51% 1.66% 8.56% -0.89% -
  Horiz. % 152.68% 117.86% 92.41% 109.38% 107.59% 99.11% 100.00%
DPS 1.45 1.45 1.30 1.30 1.16 1.16 1.16 16.02%
  QoQ % 0.00% 11.54% 0.00% 12.07% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 112.07% 112.07% 100.00% 100.00% 100.00%
NAPS 0.1994 0.1897 0.1848 0.1738 0.1670 0.1654 0.1453 23.47%
  QoQ % 5.11% 2.65% 6.33% 4.07% 0.97% 13.83% -
  Horiz. % 137.23% 130.56% 127.19% 119.61% 114.93% 113.83% 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 0.55 0.41 0.40 0.35 0.32 0.34 0.36 32.62%
  QoQ % 34.15% 2.50% 14.29% 9.38% -5.88% -5.56% -
  Horiz. % 152.78% 113.89% 111.11% 97.22% 88.89% 94.44% 100.00%
P/EPS 11.74 11.07 13.52 9.69 8.69 9.36 9.32 16.62%
  QoQ % 6.05% -18.12% 39.53% 11.51% -7.16% 0.43% -
  Horiz. % 125.97% 118.78% 145.06% 103.97% 93.24% 100.43% 100.00%
EY 8.52 9.03 7.40 10.32 11.50 10.68 10.72 -14.19%
  QoQ % -5.65% 22.03% -28.29% -10.26% 7.68% -0.37% -
  Horiz. % 79.48% 84.24% 69.03% 96.27% 107.28% 99.63% 100.00%
DY 3.65 4.98 4.66 5.49 5.56 5.59 5.56 -24.45%
  QoQ % -26.71% 6.87% -15.12% -1.26% -0.54% 0.54% -
  Horiz. % 65.65% 89.57% 83.81% 98.74% 100.00% 100.54% 100.00%
P/NAPS 2.01 1.54 1.52 1.37 1.25 1.25 1.44 24.87%
  QoQ % 30.52% 1.32% 10.95% 9.60% 0.00% -13.19% -
  Horiz. % 139.58% 106.94% 105.56% 95.14% 86.81% 86.81% 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 0.64 0.42 0.49 0.39 0.40 0.35 0.35 49.48%
  QoQ % 52.38% -14.29% 25.64% -2.50% 14.29% 0.00% -
  Horiz. % 182.86% 120.00% 140.00% 111.43% 114.29% 100.00% 100.00%
P/EPS 13.54 11.40 16.59 10.69 10.81 9.75 9.20 29.36%
  QoQ % 18.77% -31.28% 55.19% -1.11% 10.87% 5.98% -
  Horiz. % 147.17% 123.91% 180.33% 116.20% 117.50% 105.98% 100.00%
EY 7.38 8.77 6.03 9.35 9.25 10.25 10.88 -22.78%
  QoQ % -15.85% 45.44% -35.51% 1.08% -9.76% -5.79% -
  Horiz. % 67.83% 80.61% 55.42% 85.94% 85.02% 94.21% 100.00%
DY 3.16 4.83 3.80 4.98 4.47 5.37 5.63 -31.93%
  QoQ % -34.58% 27.11% -23.69% 11.41% -16.76% -4.62% -
  Horiz. % 56.13% 85.79% 67.50% 88.45% 79.40% 95.38% 100.00%
P/NAPS 2.32 1.58 1.86 1.51 1.56 1.31 1.42 38.68%
  QoQ % 46.84% -15.05% 23.18% -3.21% 19.08% -7.75% -
  Horiz. % 163.38% 111.27% 130.99% 106.34% 109.86% 92.25% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers