Highlights

[LUXCHEM] QoQ TTM 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 -     2.28%    YoY -     -0.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 603,523 585,263 548,106 527,541 524,936 517,949 507,685 12.18%
  QoQ % 3.12% 6.78% 3.90% 0.50% 1.35% 2.02% -
  Horiz. % 118.88% 115.28% 107.96% 103.91% 103.40% 102.02% 100.00%
PBT 29,578 28,831 26,552 26,782 26,170 26,123 25,755 9.64%
  QoQ % 2.59% 8.58% -0.86% 2.34% 0.18% 1.43% -
  Horiz. % 114.84% 111.94% 103.09% 103.99% 101.61% 101.43% 100.00%
Tax -7,748 -7,366 -6,904 -6,873 -6,776 -6,587 -6,336 14.31%
  QoQ % -5.19% -6.69% -0.45% -1.43% -2.87% -3.96% -
  Horiz. % 122.29% 116.26% 108.96% 108.48% 106.94% 103.96% 100.00%
NP 21,830 21,465 19,648 19,909 19,394 19,536 19,419 8.09%
  QoQ % 1.70% 9.25% -1.31% 2.66% -0.73% 0.60% -
  Horiz. % 112.42% 110.54% 101.18% 102.52% 99.87% 100.60% 100.00%
NP to SH 21,962 21,549 19,862 20,096 19,648 19,755 19,499 8.23%
  QoQ % 1.92% 8.49% -1.16% 2.28% -0.54% 1.31% -
  Horiz. % 112.63% 110.51% 101.86% 103.06% 100.76% 101.31% 100.00%
Tax Rate 26.20 % 25.55 % 26.00 % 25.66 % 25.89 % 25.22 % 24.60 % 4.28%
  QoQ % 2.54% -1.73% 1.33% -0.89% 2.66% 2.52% -
  Horiz. % 106.50% 103.86% 105.69% 104.31% 105.24% 102.52% 100.00%
Total Cost 581,693 563,798 528,458 507,632 505,542 498,413 488,266 12.34%
  QoQ % 3.17% 6.69% 4.10% 0.41% 1.43% 2.08% -
  Horiz. % 119.13% 115.47% 108.23% 103.97% 103.54% 102.08% 100.00%
Net Worth 155,707 149,625 148,199 130,131 129,934 138,937 139,100 7.79%
  QoQ % 4.06% 0.96% 13.89% 0.15% -6.48% -0.12% -
  Horiz. % 111.94% 107.57% 106.54% 93.55% 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 11,685 10,396 10,396 10,396 10,396 11,101 11,101 3.46%
  QoQ % 12.39% 0.00% -0.00% 0.00% -6.35% 0.00% -
  Horiz. % 105.26% 93.65% 93.65% 93.65% 93.65% 100.00% 100.00%
Div Payout % 53.21 % 48.25 % 52.34 % 51.74 % 52.91 % 56.20 % 56.93 % -4.39%
  QoQ % 10.28% -7.81% 1.16% -2.21% -5.85% -1.28% -
  Horiz. % 93.47% 84.75% 91.94% 90.88% 92.94% 98.72% 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 155,707 149,625 148,199 130,131 129,934 138,937 139,100 7.79%
  QoQ % 4.06% 0.96% 13.89% 0.15% -6.48% -0.12% -
  Horiz. % 111.94% 107.57% 106.54% 93.55% 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 3.62 % 3.67 % 3.58 % 3.77 % 3.69 % 3.77 % 3.83 % -3.68%
  QoQ % -1.36% 2.51% -5.04% 2.17% -2.12% -1.57% -
  Horiz. % 94.52% 95.82% 93.47% 98.43% 96.34% 98.43% 100.00%
ROE 14.10 % 14.40 % 13.40 % 15.44 % 15.12 % 14.22 % 14.02 % 0.38%
  QoQ % -2.08% 7.46% -13.21% 2.12% 6.33% 1.43% -
  Horiz. % 100.57% 102.71% 95.58% 110.13% 107.85% 101.43% 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 232.56 449.83 421.62 405.39 404.00 398.89 390.53 -29.15%
  QoQ % -48.30% 6.69% 4.00% 0.34% 1.28% 2.14% -
  Horiz. % 59.55% 115.18% 107.96% 103.81% 103.45% 102.14% 100.00%
EPS 8.46 16.56 15.28 15.44 15.12 15.21 15.00 -31.67%
  QoQ % -48.91% 8.38% -1.04% 2.12% -0.59% 1.40% -
  Horiz. % 56.40% 110.40% 101.87% 102.93% 100.80% 101.40% 100.00%
DPS 4.50 8.00 8.00 8.00 8.00 8.50 8.50 -34.48%
  QoQ % -43.75% 0.00% 0.00% 0.00% -5.88% 0.00% -
  Horiz. % 52.94% 94.12% 94.12% 94.12% 94.12% 100.00% 100.00%
NAPS 0.6000 1.1500 1.1400 1.0000 1.0000 1.0700 1.0700 -31.93%
  QoQ % -47.83% 0.88% 14.00% 0.00% -6.54% 0.00% -
  Horiz. % 56.07% 107.48% 106.54% 93.46% 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 67.48 65.44 61.28 58.98 58.69 57.91 56.76 12.19%
  QoQ % 3.12% 6.79% 3.90% 0.49% 1.35% 2.03% -
  Horiz. % 118.89% 115.29% 107.96% 103.91% 103.40% 102.03% 100.00%
EPS 2.46 2.41 2.22 2.25 2.20 2.21 2.18 8.37%
  QoQ % 2.07% 8.56% -1.33% 2.27% -0.45% 1.38% -
  Horiz. % 112.84% 110.55% 101.83% 103.21% 100.92% 101.38% 100.00%
DPS 1.31 1.16 1.16 1.16 1.16 1.24 1.24 3.72%
  QoQ % 12.93% 0.00% 0.00% 0.00% -6.45% 0.00% -
  Horiz. % 105.65% 93.55% 93.55% 93.55% 93.55% 100.00% 100.00%
NAPS 0.1741 0.1673 0.1657 0.1455 0.1453 0.1553 0.1555 7.80%
  QoQ % 4.06% 0.97% 13.88% 0.14% -6.44% -0.13% -
  Horiz. % 111.96% 107.59% 106.56% 93.57% 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 0.35 0.32 0.34 0.36 0.32 0.31 0.31 8.40%
  QoQ % 9.38% -5.88% -5.56% 12.50% 3.23% 0.00% -
  Horiz. % 112.90% 103.23% 109.68% 116.13% 103.23% 100.00% 100.00%
P/EPS 9.69 8.69 9.36 9.32 8.53 8.08 8.20 11.74%
  QoQ % 11.51% -7.16% 0.43% 9.26% 5.57% -1.46% -
  Horiz. % 118.17% 105.98% 114.15% 113.66% 104.02% 98.54% 100.00%
EY 10.32 11.50 10.68 10.72 11.72 12.37 12.19 -10.48%
  QoQ % -10.26% 7.68% -0.37% -8.53% -5.25% 1.48% -
  Horiz. % 84.66% 94.34% 87.61% 87.94% 96.14% 101.48% 100.00%
DY 5.49 5.56 5.59 5.56 6.20 6.91 6.91 -14.18%
  QoQ % -1.26% -0.54% 0.54% -10.32% -10.27% 0.00% -
  Horiz. % 79.45% 80.46% 80.90% 80.46% 89.73% 100.00% 100.00%
P/NAPS 1.37 1.25 1.25 1.44 1.29 1.15 1.15 12.34%
  QoQ % 9.60% 0.00% -13.19% 11.63% 12.17% 0.00% -
  Horiz. % 119.13% 108.70% 108.70% 125.22% 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 0.39 0.40 0.35 0.35 0.36 0.34 0.33 11.75%
  QoQ % -2.50% 14.29% 0.00% -2.78% 5.88% 3.03% -
  Horiz. % 118.18% 121.21% 106.06% 106.06% 109.09% 103.03% 100.00%
P/EPS 10.69 10.81 9.75 9.20 9.52 8.87 8.47 16.74%
  QoQ % -1.11% 10.87% 5.98% -3.36% 7.33% 4.72% -
  Horiz. % 126.21% 127.63% 115.11% 108.62% 112.40% 104.72% 100.00%
EY 9.35 9.25 10.25 10.88 10.50 11.27 11.81 -14.38%
  QoQ % 1.08% -9.76% -5.79% 3.62% -6.83% -4.57% -
  Horiz. % 79.17% 78.32% 86.79% 92.13% 88.91% 95.43% 100.00%
DY 4.98 4.47 5.37 5.63 5.56 6.30 6.69 -17.82%
  QoQ % 11.41% -16.76% -4.62% 1.26% -11.75% -5.83% -
  Horiz. % 74.44% 66.82% 80.27% 84.16% 83.11% 94.17% 100.00%
P/NAPS 1.51 1.56 1.31 1.42 1.44 1.26 1.19 17.16%
  QoQ % -3.21% 19.08% -7.75% -1.39% 14.29% 5.88% -
  Horiz. % 126.89% 131.09% 110.08% 119.33% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers