[LUXCHEM] QoQ TTM 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- -0.54%
YoY- -10.84%
Quarter Report
Latest QR
Upcoming QR
LUXCHEM's Result
LUXCHEM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 585,263 548,106 527,541 524,936 517,949 507,685 508,710 9.78%
PBT 28,831 26,552 26,782 26,170 26,123 25,755 26,787 5.01%
Tax -7,366 -6,904 -6,873 -6,776 -6,587 -6,336 -6,661 6.93%
NP 21,465 19,648 19,909 19,394 19,536 19,419 20,126 4.38%
-
NP to SH 21,549 19,862 20,096 19,648 19,755 19,499 20,194 4.42%
-
Tax Rate 25.55% 26.00% 25.66% 25.89% 25.22% 24.60% 24.87% -
Total Cost 563,798 528,458 507,632 505,542 498,413 488,266 488,584 10.00%
-
Net Worth 149,625 148,199 130,131 129,934 138,937 139,100 140,368 4.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 10,396 10,396 10,396 10,396 11,101 11,101 11,114 -4.35%
Div Payout % 48.25% 52.34% 51.74% 52.91% 56.20% 56.93% 55.04% -
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 149,625 148,199 130,131 129,934 138,937 139,100 140,368 4.34%
NOSH 130,108 129,999 130,131 129,934 129,848 130,000 129,971 0.07%
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 3.67% 3.58% 3.77% 3.69% 3.77% 3.83% 3.96% -
ROE 14.40% 13.40% 15.44% 15.12% 14.22% 14.02% 14.39% -
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 449.83 421.62 405.39 404.00 398.89 390.53 391.40 9.71%
EPS 16.56 15.28 15.44 15.12 15.21 15.00 15.54 4.32%
DPS 8.00 8.00 8.00 8.00 8.50 8.50 8.50 -3.95%
NAPS 1.15 1.14 1.00 1.00 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 54.70 51.23 49.31 49.07 48.41 47.45 47.55 9.77%
EPS 2.01 1.86 1.88 1.84 1.85 1.82 1.89 4.18%
DPS 0.97 0.97 0.97 0.97 1.04 1.04 1.04 -4.53%
NAPS 0.1399 0.1385 0.1216 0.1214 0.1299 0.13 0.1312 4.36%
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 0.32 0.34 0.36 0.32 0.31 0.31 0.33 -2.02%
P/EPS 8.69 9.36 9.32 8.53 8.08 8.20 8.24 3.60%
EY 11.50 10.68 10.72 11.72 12.37 12.19 12.14 -3.54%
DY 5.56 5.59 5.56 6.20 6.91 6.91 6.64 -11.15%
P/NAPS 1.25 1.25 1.44 1.29 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 0.40 0.35 0.35 0.36 0.34 0.33 0.32 16.02%
P/EPS 10.81 9.75 9.20 9.52 8.87 8.47 8.17 20.50%
EY 9.25 10.25 10.88 10.50 11.27 11.81 12.23 -16.97%
DY 4.47 5.37 5.63 5.56 6.30 6.69 6.69 -23.55%
P/NAPS 1.56 1.31 1.42 1.44 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