Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     22.33%    YoY -     80.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 686,902 671,636 639,880 686,754 670,324 667,148 690,160 -0.31%
  QoQ % 2.27% 4.96% -6.83% 2.45% 0.48% -3.33% -
  Horiz. % 99.53% 97.32% 92.71% 99.51% 97.13% 96.67% 100.00%
PBT 53,920 54,012 38,284 54,397 47,182 36,134 19,504 96.61%
  QoQ % -0.17% 41.08% -29.62% 15.29% 30.58% 85.26% -
  Horiz. % 276.46% 276.93% 196.29% 278.90% 241.91% 185.26% 100.00%
Tax -13,561 -13,536 -10,000 -14,802 -14,933 -13,504 -13,480 0.40%
  QoQ % -0.19% -35.36% 32.44% 0.88% -10.58% -0.18% -
  Horiz. % 100.60% 100.42% 74.18% 109.81% 110.78% 100.18% 100.00%
NP 40,358 40,476 28,284 39,595 32,249 22,630 6,024 254.16%
  QoQ % -0.29% 43.11% -28.57% 22.78% 42.51% 275.66% -
  Horiz. % 669.96% 671.91% 469.52% 657.29% 535.35% 375.66% 100.00%
NP to SH 39,986 40,068 28,008 39,735 32,482 22,716 6,208 245.01%
  QoQ % -0.20% 43.06% -29.51% 22.33% 42.99% 265.91% -
  Horiz. % 644.12% 645.43% 451.16% 640.06% 523.24% 365.91% 100.00%
Tax Rate 25.15 % 25.06 % 26.12 % 27.21 % 31.65 % 37.37 % 69.11 % -48.93%
  QoQ % 0.36% -4.06% -4.01% -14.03% -15.31% -45.93% -
  Horiz. % 36.39% 36.26% 37.79% 39.37% 45.80% 54.07% 100.00%
Total Cost 646,544 631,160 611,596 647,159 638,074 644,518 684,136 -3.69%
  QoQ % 2.44% 3.20% -5.50% 1.42% -1.00% -5.79% -
  Horiz. % 94.51% 92.26% 89.40% 94.60% 93.27% 94.21% 100.00%
Net Worth 213,634 206,508 198,920 191,822 178,130 169,717 165,546 18.48%
  QoQ % 3.45% 3.81% 3.70% 7.69% 4.96% 2.52% -
  Horiz. % 129.05% 124.74% 120.16% 115.87% 107.60% 102.52% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,014 13,409 - 17,080 6,985 10,444 - -
  QoQ % -32.78% 0.00% 0.00% 144.51% -33.12% 0.00% -
  Horiz. % 86.31% 128.39% 0.00% 163.54% 66.88% 100.00% -
Div Payout % 22.54 % 33.47 % - % 42.98 % 21.51 % 45.98 % - % -
  QoQ % -32.66% 0.00% 0.00% 99.81% -53.22% 0.00% -
  Horiz. % 49.02% 72.79% 0.00% 93.48% 46.78% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 213,634 206,508 198,920 191,822 178,130 169,717 165,546 18.48%
  QoQ % 3.45% 3.81% 3.70% 7.69% 4.96% 2.52% -
  Horiz. % 129.05% 124.74% 120.16% 115.87% 107.60% 102.52% 100.00%
NOSH 270,423 268,192 265,227 262,769 261,956 261,103 258,666 3.00%
  QoQ % 0.83% 1.12% 0.94% 0.31% 0.33% 0.94% -
  Horiz. % 104.55% 103.68% 102.54% 101.59% 101.27% 100.94% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.88 % 6.03 % 4.42 % 5.77 % 4.81 % 3.39 % 0.87 % 256.23%
  QoQ % -2.49% 36.43% -23.40% 19.96% 41.89% 289.66% -
  Horiz. % 675.86% 693.10% 508.05% 663.22% 552.87% 389.66% 100.00%
ROE 18.72 % 19.40 % 14.08 % 20.71 % 18.24 % 13.38 % 3.75 % 191.24%
  QoQ % -3.51% 37.78% -32.01% 13.54% 36.32% 256.80% -
  Horiz. % 499.20% 517.33% 375.47% 552.27% 486.40% 356.80% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 254.01 250.43 241.26 261.35 255.89 255.51 266.81 -3.22%
  QoQ % 1.43% 3.80% -7.69% 2.13% 0.15% -4.24% -
  Horiz. % 95.20% 93.86% 90.42% 97.95% 95.91% 95.76% 100.00%
EPS 14.79 14.94 10.56 15.12 12.40 8.70 2.40 235.02%
  QoQ % -1.00% 41.48% -30.16% 21.94% 42.53% 262.50% -
  Horiz. % 616.25% 622.50% 440.00% 630.00% 516.67% 362.50% 100.00%
DPS 3.33 5.00 0.00 6.50 2.67 4.00 0.00 -
  QoQ % -33.40% 0.00% 0.00% 143.45% -33.25% 0.00% -
  Horiz. % 83.25% 125.00% 0.00% 162.50% 66.75% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 15.03%
  QoQ % 2.60% 2.67% 2.74% 7.35% 4.62% 1.56% -
  Horiz. % 123.44% 120.31% 117.19% 114.06% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 76.75 75.04 71.49 76.73 74.89 74.54 77.11 -0.31%
  QoQ % 2.28% 4.97% -6.83% 2.46% 0.47% -3.33% -
  Horiz. % 99.53% 97.32% 92.71% 99.51% 97.12% 96.67% 100.00%
EPS 4.47 4.48 3.13 4.44 3.63 2.54 0.69 246.33%
  QoQ % -0.22% 43.13% -29.50% 22.31% 42.91% 268.12% -
  Horiz. % 647.83% 649.28% 453.62% 643.48% 526.09% 368.12% 100.00%
DPS 1.01 1.50 0.00 1.91 0.78 1.17 0.00 -
  QoQ % -32.67% 0.00% 0.00% 144.87% -33.33% 0.00% -
  Horiz. % 86.32% 128.21% 0.00% 163.25% 66.67% 100.00% -
NAPS 0.2387 0.2307 0.2223 0.2143 0.1990 0.1896 0.1850 18.46%
  QoQ % 3.47% 3.78% 3.73% 7.69% 4.96% 2.49% -
  Horiz. % 129.03% 124.70% 120.16% 115.84% 107.57% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 -
P/RPS 0.65 0.58 0.71 0.64 0.54 0.39 0.36 48.12%
  QoQ % 12.07% -18.31% 10.94% 18.52% 38.46% 8.33% -
  Horiz. % 180.56% 161.11% 197.22% 177.78% 150.00% 108.33% 100.00%
P/EPS 11.23 9.77 16.29 10.98 11.05 11.49 40.42 -57.32%
  QoQ % 14.94% -40.02% 48.36% -0.63% -3.83% -71.57% -
  Horiz. % 27.78% 24.17% 40.30% 27.16% 27.34% 28.43% 100.00%
EY 8.91 10.23 6.14 9.11 9.05 8.70 2.47 134.66%
  QoQ % -12.90% 66.61% -32.60% 0.66% 4.02% 252.23% -
  Horiz. % 360.73% 414.17% 248.58% 368.83% 366.40% 352.23% 100.00%
DY 2.01 3.42 0.00 3.92 1.95 4.00 0.00 -
  QoQ % -41.23% 0.00% 0.00% 101.03% -51.25% 0.00% -
  Horiz. % 50.25% 85.50% 0.00% 98.00% 48.75% 100.00% -
P/NAPS 2.10 1.90 2.29 2.27 2.01 1.54 1.52 23.97%
  QoQ % 10.53% -17.03% 0.88% 12.94% 30.52% 1.32% -
  Horiz. % 138.16% 125.00% 150.66% 149.34% 132.24% 101.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 -
Price 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 -
P/RPS 0.66 0.61 0.71 0.70 0.62 0.40 0.45 29.00%
  QoQ % 8.20% -14.08% 1.43% 12.90% 55.00% -11.11% -
  Horiz. % 146.67% 135.56% 157.78% 155.56% 137.78% 88.89% 100.00%
P/EPS 11.29 10.17 16.19 12.04 12.74 11.84 49.58 -62.61%
  QoQ % 11.01% -37.18% 34.47% -5.49% 7.60% -76.12% -
  Horiz. % 22.77% 20.51% 32.65% 24.28% 25.70% 23.88% 100.00%
EY 8.85 9.83 6.18 8.31 7.85 8.45 2.02 167.03%
  QoQ % -9.97% 59.06% -25.63% 5.86% -7.10% 318.32% -
  Horiz. % 438.12% 486.63% 305.94% 411.39% 388.61% 418.32% 100.00%
DY 2.00 3.29 0.00 3.57 1.69 3.88 0.00 -
  QoQ % -39.21% 0.00% 0.00% 111.24% -56.44% 0.00% -
  Horiz. % 51.55% 84.79% 0.00% 92.01% 43.56% 100.00% -
P/NAPS 2.11 1.97 2.28 2.49 2.32 1.58 1.86 8.75%
  QoQ % 7.11% -13.60% -8.43% 7.33% 46.84% -15.05% -
  Horiz. % 113.44% 105.91% 122.58% 133.87% 124.73% 84.95% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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