Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     8.78%    YoY -     9.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 812,640 842,492 872,528 701,549 686,902 671,636 639,880 17.26%
  QoQ % -3.54% -3.44% 24.37% 2.13% 2.27% 4.96% -
  Horiz. % 127.00% 131.66% 136.36% 109.64% 107.35% 104.96% 100.00%
PBT 56,573 60,202 73,572 59,078 53,920 54,012 38,284 29.71%
  QoQ % -6.03% -18.17% 24.53% 9.57% -0.17% 41.08% -
  Horiz. % 147.77% 157.25% 192.17% 154.32% 140.84% 141.08% 100.00%
Tax -14,337 -15,062 -18,444 -15,392 -13,561 -13,536 -10,000 27.12%
  QoQ % 4.81% 18.34% -19.83% -13.50% -0.19% -35.36% -
  Horiz. % 143.37% 150.62% 184.44% 153.92% 135.61% 135.36% 100.00%
NP 42,236 45,140 55,128 43,686 40,358 40,476 28,284 30.61%
  QoQ % -6.43% -18.12% 26.19% 8.24% -0.29% 43.11% -
  Horiz. % 149.33% 159.60% 194.91% 154.45% 142.69% 143.11% 100.00%
NP to SH 41,673 44,532 54,436 43,499 39,986 40,068 28,008 30.30%
  QoQ % -6.42% -18.19% 25.14% 8.78% -0.20% 43.06% -
  Horiz. % 148.79% 159.00% 194.36% 155.31% 142.77% 143.06% 100.00%
Tax Rate 25.34 % 25.02 % 25.07 % 26.05 % 25.15 % 25.06 % 26.12 % -2.00%
  QoQ % 1.28% -0.20% -3.76% 3.58% 0.36% -4.06% -
  Horiz. % 97.01% 95.79% 95.98% 99.73% 96.29% 95.94% 100.00%
Total Cost 770,404 797,352 817,400 657,863 646,544 631,160 611,596 16.62%
  QoQ % -3.38% -2.45% 24.25% 1.75% 2.44% 3.20% -
  Horiz. % 125.97% 130.37% 133.65% 107.56% 105.71% 103.20% 100.00%
Net Worth 247,789 246,783 245,182 76,042 213,634 206,508 198,920 15.76%
  QoQ % 0.41% 0.65% 222.43% -64.41% 3.45% 3.81% -
  Horiz. % 124.57% 124.06% 123.26% 38.23% 107.40% 103.81% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 27,532 13,864 - 19,010 9,014 13,409 - -
  QoQ % 98.58% 0.00% 0.00% 110.90% -32.78% 0.00% -
  Horiz. % 205.32% 103.39% 0.00% 141.77% 67.22% 100.00% -
Div Payout % 66.07 % 31.13 % - % 43.70 % 22.54 % 33.47 % - % -
  QoQ % 112.24% 0.00% 0.00% 93.88% -32.66% 0.00% -
  Horiz. % 197.40% 93.01% 0.00% 130.56% 67.34% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,789 246,783 245,182 76,042 213,634 206,508 198,920 15.76%
  QoQ % 0.41% 0.65% 222.43% -64.41% 3.45% 3.81% -
  Horiz. % 124.57% 124.06% 123.26% 38.23% 107.40% 103.81% 100.00%
NOSH 825,964 277,285 275,485 271,579 270,423 268,192 265,227 113.11%
  QoQ % 197.88% 0.65% 1.44% 0.43% 0.83% 1.12% -
  Horiz. % 311.42% 104.55% 103.87% 102.39% 101.96% 101.12% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.20 % 5.36 % 6.32 % 6.23 % 5.88 % 6.03 % 4.42 % 11.43%
  QoQ % -2.99% -15.19% 1.44% 5.95% -2.49% 36.43% -
  Horiz. % 117.65% 121.27% 142.99% 140.95% 133.03% 136.43% 100.00%
ROE 16.82 % 18.04 % 22.20 % 57.20 % 18.72 % 19.40 % 14.08 % 12.57%
  QoQ % -6.76% -18.74% -61.19% 205.56% -3.51% 37.78% -
  Horiz. % 119.46% 128.13% 157.67% 406.25% 132.95% 137.78% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 98.39 303.84 316.72 258.32 254.01 250.43 241.26 -44.98%
  QoQ % -67.62% -4.07% 22.61% 1.70% 1.43% 3.80% -
  Horiz. % 40.78% 125.94% 131.28% 107.07% 105.28% 103.80% 100.00%
EPS 5.04 16.06 19.76 5.34 14.79 14.94 10.56 -38.90%
  QoQ % -68.62% -18.72% 270.04% -63.89% -1.00% 41.48% -
  Horiz. % 47.73% 152.08% 187.12% 50.57% 140.06% 141.48% 100.00%
DPS 3.33 5.00 0.00 7.00 3.33 5.00 0.00 -
  QoQ % -33.40% 0.00% 0.00% 110.21% -33.40% 0.00% -
  Horiz. % 66.60% 100.00% 0.00% 140.00% 66.60% 100.00% -
NAPS 0.3000 0.8900 0.8900 0.2800 0.7900 0.7700 0.7500 -45.68%
  QoQ % -66.29% 0.00% 217.86% -64.56% 2.60% 2.67% -
  Horiz. % 40.00% 118.67% 118.67% 37.33% 105.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 90.79 94.13 97.49 78.38 76.75 75.04 71.49 17.26%
  QoQ % -3.55% -3.45% 24.38% 2.12% 2.28% 4.97% -
  Horiz. % 127.00% 131.67% 136.37% 109.64% 107.36% 104.97% 100.00%
EPS 4.66 4.98 6.08 4.86 4.47 4.48 3.13 30.35%
  QoQ % -6.43% -18.09% 25.10% 8.72% -0.22% 43.13% -
  Horiz. % 148.88% 159.11% 194.25% 155.27% 142.81% 143.13% 100.00%
DPS 3.08 1.55 0.00 2.12 1.01 1.50 0.00 -
  QoQ % 98.71% 0.00% 0.00% 109.90% -32.67% 0.00% -
  Horiz. % 205.33% 103.33% 0.00% 141.33% 67.33% 100.00% -
NAPS 0.2769 0.2757 0.2739 0.0850 0.2387 0.2307 0.2223 15.75%
  QoQ % 0.44% 0.66% 222.24% -64.39% 3.47% 3.78% -
  Horiz. % 124.56% 124.02% 123.21% 38.24% 107.38% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8150 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 -
P/RPS 0.83 0.69 0.50 0.57 0.65 0.58 0.71 10.96%
  QoQ % 20.29% 38.00% -12.28% -12.31% 12.07% -18.31% -
  Horiz. % 116.90% 97.18% 70.42% 80.28% 91.55% 81.69% 100.00%
P/EPS 16.15 13.01 8.00 9.18 11.23 9.77 16.29 -0.57%
  QoQ % 24.14% 62.63% -12.85% -18.25% 14.94% -40.02% -
  Horiz. % 99.14% 79.86% 49.11% 56.35% 68.94% 59.98% 100.00%
EY 6.19 7.68 12.51 10.90 8.91 10.23 6.14 0.54%
  QoQ % -19.40% -38.61% 14.77% 22.33% -12.90% 66.61% -
  Horiz. % 100.81% 125.08% 203.75% 177.52% 145.11% 166.61% 100.00%
DY 4.09 2.39 0.00 4.76 2.01 3.42 0.00 -
  QoQ % 71.13% 0.00% 0.00% 136.82% -41.23% 0.00% -
  Horiz. % 119.59% 69.88% 0.00% 139.18% 58.77% 100.00% -
P/NAPS 2.72 2.35 1.78 5.25 2.10 1.90 2.29 12.14%
  QoQ % 15.74% 32.02% -66.10% 150.00% 10.53% -17.03% -
  Horiz. % 118.78% 102.62% 77.73% 229.26% 91.70% 82.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 -
Price 0.8350 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 -
P/RPS 0.85 0.69 0.57 0.62 0.66 0.61 0.71 12.74%
  QoQ % 23.19% 21.05% -8.06% -6.06% 8.20% -14.08% -
  Horiz. % 119.72% 97.18% 80.28% 87.32% 92.96% 85.92% 100.00%
P/EPS 16.55 13.01 9.06 10.05 11.29 10.17 16.19 1.48%
  QoQ % 27.21% 43.60% -9.85% -10.98% 11.01% -37.18% -
  Horiz. % 102.22% 80.36% 55.96% 62.08% 69.73% 62.82% 100.00%
EY 6.04 7.68 11.04 9.95 8.85 9.83 6.18 -1.51%
  QoQ % -21.35% -30.43% 10.95% 12.43% -9.97% 59.06% -
  Horiz. % 97.73% 124.27% 178.64% 161.00% 143.20% 159.06% 100.00%
DY 3.99 2.39 0.00 4.35 2.00 3.29 0.00 -
  QoQ % 66.95% 0.00% 0.00% 117.50% -39.21% 0.00% -
  Horiz. % 121.28% 72.64% 0.00% 132.22% 60.79% 100.00% -
P/NAPS 2.78 2.35 2.01 5.75 2.11 1.97 2.28 14.12%
  QoQ % 18.30% 16.92% -65.04% 172.51% 7.11% -13.60% -
  Horiz. % 121.93% 103.07% 88.16% 252.19% 92.54% 86.40% 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