Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.20%    YoY -     23.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 842,492 872,528 701,549 686,902 671,636 639,880 686,754 14.61%
  QoQ % -3.44% 24.37% 2.13% 2.27% 4.96% -6.83% -
  Horiz. % 122.68% 127.05% 102.15% 100.02% 97.80% 93.17% 100.00%
PBT 60,202 73,572 59,078 53,920 54,012 38,284 54,397 7.00%
  QoQ % -18.17% 24.53% 9.57% -0.17% 41.08% -29.62% -
  Horiz. % 110.67% 135.25% 108.61% 99.12% 99.29% 70.38% 100.00%
Tax -15,062 -18,444 -15,392 -13,561 -13,536 -10,000 -14,802 1.17%
  QoQ % 18.34% -19.83% -13.50% -0.19% -35.36% 32.44% -
  Horiz. % 101.76% 124.60% 103.99% 91.62% 91.45% 67.56% 100.00%
NP 45,140 55,128 43,686 40,358 40,476 28,284 39,595 9.14%
  QoQ % -18.12% 26.19% 8.24% -0.29% 43.11% -28.57% -
  Horiz. % 114.00% 139.23% 110.33% 101.93% 102.23% 71.43% 100.00%
NP to SH 44,532 54,436 43,499 39,986 40,068 28,008 39,735 7.90%
  QoQ % -18.19% 25.14% 8.78% -0.20% 43.06% -29.51% -
  Horiz. % 112.07% 137.00% 109.47% 100.63% 100.84% 70.49% 100.00%
Tax Rate 25.02 % 25.07 % 26.05 % 25.15 % 25.06 % 26.12 % 27.21 % -5.45%
  QoQ % -0.20% -3.76% 3.58% 0.36% -4.06% -4.01% -
  Horiz. % 91.95% 92.14% 95.74% 92.43% 92.10% 95.99% 100.00%
Total Cost 797,352 817,400 657,863 646,544 631,160 611,596 647,159 14.94%
  QoQ % -2.45% 24.25% 1.75% 2.44% 3.20% -5.50% -
  Horiz. % 123.21% 126.31% 101.65% 99.90% 97.53% 94.50% 100.00%
Net Worth 246,783 245,182 76,042 213,634 206,508 198,920 191,822 18.31%
  QoQ % 0.65% 222.43% -64.41% 3.45% 3.81% 3.70% -
  Horiz. % 128.65% 127.82% 39.64% 111.37% 107.66% 103.70% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,864 - 19,010 9,014 13,409 - 17,080 -12.99%
  QoQ % 0.00% 0.00% 110.90% -32.78% 0.00% 0.00% -
  Horiz. % 81.17% 0.00% 111.30% 52.78% 78.51% 0.00% 100.00%
Div Payout % 31.13 % - % 43.70 % 22.54 % 33.47 % - % 42.98 % -19.37%
  QoQ % 0.00% 0.00% 93.88% -32.66% 0.00% 0.00% -
  Horiz. % 72.43% 0.00% 101.68% 52.44% 77.87% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 246,783 245,182 76,042 213,634 206,508 198,920 191,822 18.31%
  QoQ % 0.65% 222.43% -64.41% 3.45% 3.81% 3.70% -
  Horiz. % 128.65% 127.82% 39.64% 111.37% 107.66% 103.70% 100.00%
NOSH 277,285 275,485 271,579 270,423 268,192 265,227 262,769 3.65%
  QoQ % 0.65% 1.44% 0.43% 0.83% 1.12% 0.94% -
  Horiz. % 105.52% 104.84% 103.35% 102.91% 102.06% 100.94% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.36 % 6.32 % 6.23 % 5.88 % 6.03 % 4.42 % 5.77 % -4.80%
  QoQ % -15.19% 1.44% 5.95% -2.49% 36.43% -23.40% -
  Horiz. % 92.89% 109.53% 107.97% 101.91% 104.51% 76.60% 100.00%
ROE 18.04 % 22.20 % 57.20 % 18.72 % 19.40 % 14.08 % 20.71 % -8.80%
  QoQ % -18.74% -61.19% 205.56% -3.51% 37.78% -32.01% -
  Horiz. % 87.11% 107.19% 276.20% 90.39% 93.67% 67.99% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 303.84 316.72 258.32 254.01 250.43 241.26 261.35 10.57%
  QoQ % -4.07% 22.61% 1.70% 1.43% 3.80% -7.69% -
  Horiz. % 116.26% 121.19% 98.84% 97.19% 95.82% 92.31% 100.00%
EPS 16.06 19.76 5.34 14.79 14.94 10.56 15.12 4.11%
  QoQ % -18.72% 270.04% -63.89% -1.00% 41.48% -30.16% -
  Horiz. % 106.22% 130.69% 35.32% 97.82% 98.81% 69.84% 100.00%
DPS 5.00 0.00 7.00 3.33 5.00 0.00 6.50 -16.06%
  QoQ % 0.00% 0.00% 110.21% -33.40% 0.00% 0.00% -
  Horiz. % 76.92% 0.00% 107.69% 51.23% 76.92% 0.00% 100.00%
NAPS 0.8900 0.8900 0.2800 0.7900 0.7700 0.7500 0.7300 14.14%
  QoQ % 0.00% 217.86% -64.56% 2.60% 2.67% 2.74% -
  Horiz. % 121.92% 121.92% 38.36% 108.22% 105.48% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 94.13 97.49 78.38 76.75 75.04 71.49 76.73 14.61%
  QoQ % -3.45% 24.38% 2.12% 2.28% 4.97% -6.83% -
  Horiz. % 122.68% 127.06% 102.15% 100.03% 97.80% 93.17% 100.00%
EPS 4.98 6.08 4.86 4.47 4.48 3.13 4.44 7.96%
  QoQ % -18.09% 25.10% 8.72% -0.22% 43.13% -29.50% -
  Horiz. % 112.16% 136.94% 109.46% 100.68% 100.90% 70.50% 100.00%
DPS 1.55 0.00 2.12 1.01 1.50 0.00 1.91 -13.01%
  QoQ % 0.00% 0.00% 109.90% -32.67% 0.00% 0.00% -
  Horiz. % 81.15% 0.00% 110.99% 52.88% 78.53% 0.00% 100.00%
NAPS 0.2757 0.2739 0.0850 0.2387 0.2307 0.2223 0.2143 18.31%
  QoQ % 0.66% 222.24% -64.39% 3.47% 3.78% 3.73% -
  Horiz. % 128.65% 127.81% 39.66% 111.39% 107.65% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 1.6600 -
P/RPS 0.69 0.50 0.57 0.65 0.58 0.71 0.64 5.15%
  QoQ % 38.00% -12.28% -12.31% 12.07% -18.31% 10.94% -
  Horiz. % 107.81% 78.12% 89.06% 101.56% 90.62% 110.94% 100.00%
P/EPS 13.01 8.00 9.18 11.23 9.77 16.29 10.98 11.99%
  QoQ % 62.63% -12.85% -18.25% 14.94% -40.02% 48.36% -
  Horiz. % 118.49% 72.86% 83.61% 102.28% 88.98% 148.36% 100.00%
EY 7.68 12.51 10.90 8.91 10.23 6.14 9.11 -10.77%
  QoQ % -38.61% 14.77% 22.33% -12.90% 66.61% -32.60% -
  Horiz. % 84.30% 137.32% 119.65% 97.80% 112.29% 67.40% 100.00%
DY 2.39 0.00 4.76 2.01 3.42 0.00 3.92 -28.12%
  QoQ % 0.00% 0.00% 136.82% -41.23% 0.00% 0.00% -
  Horiz. % 60.97% 0.00% 121.43% 51.28% 87.24% 0.00% 100.00%
P/NAPS 2.35 1.78 5.25 2.10 1.90 2.29 2.27 2.34%
  QoQ % 32.02% -66.10% 150.00% 10.53% -17.03% 0.88% -
  Horiz. % 103.52% 78.41% 231.28% 92.51% 83.70% 100.88% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 -
Price 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 1.8200 -
P/RPS 0.69 0.57 0.62 0.66 0.61 0.71 0.70 -0.96%
  QoQ % 21.05% -8.06% -6.06% 8.20% -14.08% 1.43% -
  Horiz. % 98.57% 81.43% 88.57% 94.29% 87.14% 101.43% 100.00%
P/EPS 13.01 9.06 10.05 11.29 10.17 16.19 12.04 5.31%
  QoQ % 43.60% -9.85% -10.98% 11.01% -37.18% 34.47% -
  Horiz. % 108.06% 75.25% 83.47% 93.77% 84.47% 134.47% 100.00%
EY 7.68 11.04 9.95 8.85 9.83 6.18 8.31 -5.12%
  QoQ % -30.43% 10.95% 12.43% -9.97% 59.06% -25.63% -
  Horiz. % 92.42% 132.85% 119.74% 106.50% 118.29% 74.37% 100.00%
DY 2.39 0.00 4.35 2.00 3.29 0.00 3.57 -23.49%
  QoQ % 0.00% 0.00% 117.50% -39.21% 0.00% 0.00% -
  Horiz. % 66.95% 0.00% 121.85% 56.02% 92.16% 0.00% 100.00%
P/NAPS 2.35 2.01 5.75 2.11 1.97 2.28 2.49 -3.79%
  QoQ % 16.92% -65.04% 172.51% 7.11% -13.60% -8.43% -
  Horiz. % 94.38% 80.72% 230.92% 84.74% 79.12% 91.57% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers