[LUXCHEM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LUXCHEM] LUXCHEM CORPORATION BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.99%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 608,534 593,922 573,856 524,937 528,100 547,584 563,436 5.26%
PBT 27,952 25,980 26,660 26,170 24,405 25,214 24,212 10.03%
Tax -7,078 -6,516 -6,504 -6,776 -6,294 -6,258 -6,116 10.21%
NP 20,873 19,464 20,156 19,394 18,110 18,956 18,096 9.97%
-
NP to SH 20,898 19,406 19,832 19,648 18,364 18,978 18,040 10.29%
-
Tax Rate 25.32% 25.08% 24.40% 25.89% 25.79% 24.82% 25.26% -
Total Cost 587,661 574,458 553,700 505,543 509,989 528,628 545,340 5.10%
-
Net Worth 149,461 148,276 149,650 144,321 139,160 139,085 140,368 4.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,198 7,804 - 10,401 5,202 7,799 - -
Div Payout % 24.88% 40.21% - 52.94% 28.33% 41.10% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 149,461 148,276 149,650 144,321 139,160 139,085 140,368 4.26%
NOSH 129,966 130,067 130,131 130,019 130,056 129,986 129,971 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.43% 3.28% 3.51% 3.69% 3.43% 3.46% 3.21% -
ROE 13.98% 13.09% 13.25% 13.61% 13.20% 13.64% 12.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 468.22 456.63 440.98 403.74 406.05 421.26 433.51 5.26%
EPS 16.08 14.92 15.24 7.56 14.12 14.60 13.88 10.29%
DPS 4.00 6.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 1.15 1.14 1.15 1.11 1.07 1.07 1.08 4.27%
Adjusted Per Share Value based on latest NOSH - 129,934
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.88 55.51 53.64 49.07 49.36 51.18 52.66 5.26%
EPS 1.95 1.81 1.85 1.84 1.72 1.77 1.69 10.00%
DPS 0.49 0.73 0.00 0.97 0.49 0.73 0.00 -
NAPS 0.1397 0.1386 0.1399 0.1349 0.1301 0.13 0.1312 4.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.44 1.43 1.44 1.29 1.23 1.23 1.28 -
P/RPS 0.31 0.31 0.33 0.32 0.30 0.29 0.30 2.20%
P/EPS 8.96 9.58 9.45 8.54 8.71 8.42 9.22 -1.88%
EY 11.17 10.43 10.58 11.71 11.48 11.87 10.84 2.01%
DY 2.78 4.20 0.00 6.20 3.25 4.88 0.00 -
P/NAPS 1.25 1.25 1.25 1.16 1.15 1.15 1.19 3.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/11/14 05/08/14 02/05/14 21/02/14 31/10/13 31/07/13 02/05/13 -
Price 1.79 1.49 1.42 1.44 1.35 1.27 1.27 -
P/RPS 0.38 0.33 0.32 0.36 0.33 0.30 0.29 19.72%
P/EPS 11.13 9.99 9.32 9.53 9.56 8.70 9.15 13.93%
EY 8.98 10.01 10.73 10.49 10.46 11.50 10.93 -12.26%
DY 2.23 4.03 0.00 5.56 2.96 4.72 0.00 -
P/NAPS 1.56 1.31 1.23 1.30 1.26 1.19 1.18 20.43%

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