[LUXCHEM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LUXCHEM] LUXCHEM CORPORATION 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
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
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%
PBT 29,578 28,831 26,552 26,782 26,170 26,123 25,755 9.63%
Tax -7,748 -7,366 -6,904 -6,873 -6,776 -6,587 -6,336 14.31%
NP 21,830 21,465 19,648 19,909 19,394 19,536 19,419 8.09%
-
NP to SH 21,962 21,549 19,862 20,096 19,648 19,755 19,499 8.22%
-
Tax Rate 26.20% 25.55% 26.00% 25.66% 25.89% 25.22% 24.60% -
Total Cost 581,693 563,798 528,458 507,632 505,542 498,413 488,266 12.34%
-
Net Worth 155,707 149,625 148,199 130,131 129,934 138,937 139,100 7.78%
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%
Div Payout % 53.21% 48.25% 52.34% 51.74% 52.91% 56.20% 56.93% -
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 7.78%
NOSH 259,512 130,108 129,999 130,131 129,934 129,848 130,000 58.34%
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% -
ROE 14.10% 14.40% 13.40% 15.44% 15.12% 14.22% 14.02% -
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%
EPS 8.46 16.56 15.28 15.44 15.12 15.21 15.00 -31.66%
DPS 4.50 8.00 8.00 8.00 8.00 8.50 8.50 -34.48%
NAPS 0.60 1.15 1.14 1.00 1.00 1.07 1.07 -31.92%
Adjusted Per Share Value based on latest NOSH - 130,131
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.41 54.70 51.23 49.31 49.07 48.41 47.45 12.18%
EPS 2.05 2.01 1.86 1.88 1.84 1.85 1.82 8.23%
DPS 1.09 0.97 0.97 0.97 0.97 1.04 1.04 3.17%
NAPS 0.1455 0.1399 0.1385 0.1216 0.1214 0.1299 0.13 7.77%
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 0.82 1.44 1.43 1.44 1.29 1.23 1.23 -
P/RPS 0.35 0.32 0.34 0.36 0.32 0.31 0.31 8.40%
P/EPS 9.69 8.69 9.36 9.32 8.53 8.08 8.20 11.73%
EY 10.32 11.50 10.68 10.72 11.72 12.37 12.19 -10.48%
DY 5.49 5.56 5.59 5.56 6.20 6.91 6.91 -14.18%
P/NAPS 1.37 1.25 1.25 1.44 1.29 1.15 1.15 12.34%
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 0.905 1.79 1.49 1.42 1.44 1.35 1.27 -
P/RPS 0.39 0.40 0.35 0.35 0.36 0.34 0.33 11.74%
P/EPS 10.69 10.81 9.75 9.20 9.52 8.87 8.47 16.73%
EY 9.35 9.25 10.25 10.88 10.50 11.27 11.81 -14.38%
DY 4.98 4.47 5.37 5.63 5.56 6.30 6.69 -17.81%
P/NAPS 1.51 1.56 1.31 1.42 1.44 1.26 1.19 17.15%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment