Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 08-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -71.73%    YoY -     -68.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 686,754 670,324 667,148 690,160 603,522 608,534 593,922 10.14%
  QoQ % 2.45% 0.48% -3.33% 14.36% -0.82% 2.46% -
  Horiz. % 115.63% 112.86% 112.33% 116.20% 101.62% 102.46% 100.00%
PBT 54,397 47,182 36,134 19,504 29,578 27,952 25,980 63.45%
  QoQ % 15.29% 30.58% 85.26% -34.06% 5.82% 7.59% -
  Horiz. % 209.38% 181.61% 139.08% 75.07% 113.85% 107.59% 100.00%
Tax -14,802 -14,933 -13,504 -13,480 -7,747 -7,078 -6,516 72.55%
  QoQ % 0.88% -10.58% -0.18% -74.00% -9.44% -8.64% -
  Horiz. % 227.16% 229.18% 207.24% 206.88% 118.89% 108.64% 100.00%
NP 39,595 32,249 22,630 6,024 21,831 20,873 19,464 60.34%
  QoQ % 22.78% 42.51% 275.66% -72.41% 4.59% 7.24% -
  Horiz. % 203.43% 165.69% 116.27% 30.95% 112.16% 107.24% 100.00%
NP to SH 39,735 32,482 22,716 6,208 21,961 20,898 19,406 61.04%
  QoQ % 22.33% 42.99% 265.91% -71.73% 5.08% 7.69% -
  Horiz. % 204.76% 167.38% 117.06% 31.99% 113.17% 107.69% 100.00%
Tax Rate 27.21 % 31.65 % 37.37 % 69.11 % 26.19 % 25.32 % 25.08 % 5.57%
  QoQ % -14.03% -15.31% -45.93% 163.88% 3.44% 0.96% -
  Horiz. % 108.49% 126.20% 149.00% 275.56% 104.43% 100.96% 100.00%
Total Cost 647,159 638,074 644,518 684,136 581,691 587,661 574,458 8.24%
  QoQ % 1.42% -1.00% -5.79% 17.61% -1.02% 2.30% -
  Horiz. % 112.66% 111.07% 112.20% 119.09% 101.26% 102.30% 100.00%
Net Worth 191,822 178,130 169,717 165,546 156,063 149,461 148,276 18.67%
  QoQ % 7.69% 4.96% 2.52% 6.08% 4.42% 0.80% -
  Horiz. % 129.37% 120.13% 114.46% 111.65% 105.25% 100.80% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,080 6,985 10,444 - 15,606 5,198 7,804 68.33%
  QoQ % 144.51% -33.12% 0.00% 0.00% 200.20% -33.38% -
  Horiz. % 218.86% 89.51% 133.83% 0.00% 199.98% 66.62% 100.00%
Div Payout % 42.98 % 21.51 % 45.98 % - % 71.06 % 24.88 % 40.21 % 4.53%
  QoQ % 99.81% -53.22% 0.00% 0.00% 185.61% -38.12% -
  Horiz. % 106.89% 53.49% 114.35% 0.00% 176.72% 61.88% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 191,822 178,130 169,717 165,546 156,063 149,461 148,276 18.67%
  QoQ % 7.69% 4.96% 2.52% 6.08% 4.42% 0.80% -
  Horiz. % 129.37% 120.13% 114.46% 111.65% 105.25% 100.80% 100.00%
NOSH 262,769 261,956 261,103 258,666 260,106 129,966 130,067 59.61%
  QoQ % 0.31% 0.33% 0.94% -0.55% 100.13% -0.08% -
  Horiz. % 202.03% 201.40% 200.75% 198.87% 199.98% 99.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.77 % 4.81 % 3.39 % 0.87 % 3.62 % 3.43 % 3.28 % 45.58%
  QoQ % 19.96% 41.89% 289.66% -75.97% 5.54% 4.57% -
  Horiz. % 175.91% 146.65% 103.35% 26.52% 110.37% 104.57% 100.00%
ROE 20.71 % 18.24 % 13.38 % 3.75 % 14.07 % 13.98 % 13.09 % 35.66%
  QoQ % 13.54% 36.32% 256.80% -73.35% 0.64% 6.80% -
  Horiz. % 158.21% 139.34% 102.22% 28.65% 107.49% 106.80% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 261.35 255.89 255.51 266.81 232.03 468.22 456.63 -31.00%
  QoQ % 2.13% 0.15% -4.24% 14.99% -50.44% 2.54% -
  Horiz. % 57.23% 56.04% 55.96% 58.43% 50.81% 102.54% 100.00%
EPS 15.12 12.40 8.70 2.40 8.45 16.08 14.92 0.89%
  QoQ % 21.94% 42.53% 262.50% -71.60% -47.45% 7.77% -
  Horiz. % 101.34% 83.11% 58.31% 16.09% 56.64% 107.77% 100.00%
DPS 6.50 2.67 4.00 0.00 6.00 4.00 6.00 5.47%
  QoQ % 143.45% -33.25% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 108.33% 44.50% 66.67% 0.00% 100.00% 66.67% 100.00%
NAPS 0.7300 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 -25.65%
  QoQ % 7.35% 4.62% 1.56% 6.67% -47.83% 0.88% -
  Horiz. % 64.04% 59.65% 57.02% 56.14% 52.63% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.66 74.83 74.47 77.04 67.37 67.93 66.30 10.13%
  QoQ % 2.45% 0.48% -3.34% 14.35% -0.82% 2.46% -
  Horiz. % 115.63% 112.87% 112.32% 116.20% 101.61% 102.46% 100.00%
EPS 4.44 3.63 2.54 0.69 2.45 2.33 2.17 60.96%
  QoQ % 22.31% 42.91% 268.12% -71.84% 5.15% 7.37% -
  Horiz. % 204.61% 167.28% 117.05% 31.80% 112.90% 107.37% 100.00%
DPS 1.91 0.78 1.17 0.00 1.74 0.58 0.87 68.68%
  QoQ % 144.87% -33.33% 0.00% 0.00% 200.00% -33.33% -
  Horiz. % 219.54% 89.66% 134.48% 0.00% 200.00% 66.67% 100.00%
NAPS 0.2141 0.1988 0.1895 0.1848 0.1742 0.1668 0.1655 18.67%
  QoQ % 7.70% 4.91% 2.54% 6.08% 4.44% 0.79% -
  Horiz. % 129.37% 120.12% 114.50% 111.66% 105.26% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.6600 1.3700 1.0000 0.9700 0.8200 1.4400 1.4300 -
P/RPS 0.64 0.54 0.39 0.36 0.35 0.31 0.31 61.92%
  QoQ % 18.52% 38.46% 8.33% 2.86% 12.90% 0.00% -
  Horiz. % 206.45% 174.19% 125.81% 116.13% 112.90% 100.00% 100.00%
P/EPS 10.98 11.05 11.49 40.42 9.71 8.96 9.58 9.49%
  QoQ % -0.63% -3.83% -71.57% 316.27% 8.37% -6.47% -
  Horiz. % 114.61% 115.34% 119.94% 421.92% 101.36% 93.53% 100.00%
EY 9.11 9.05 8.70 2.47 10.30 11.17 10.43 -8.60%
  QoQ % 0.66% 4.02% 252.23% -76.02% -7.79% 7.09% -
  Horiz. % 87.34% 86.77% 83.41% 23.68% 98.75% 107.09% 100.00%
DY 3.92 1.95 4.00 0.00 7.32 2.78 4.20 -4.48%
  QoQ % 101.03% -51.25% 0.00% 0.00% 163.31% -33.81% -
  Horiz. % 93.33% 46.43% 95.24% 0.00% 174.29% 66.19% 100.00%
P/NAPS 2.27 2.01 1.54 1.52 1.37 1.25 1.25 48.69%
  QoQ % 12.94% 30.52% 1.32% 10.95% 9.60% 0.00% -
  Horiz. % 181.60% 160.80% 123.20% 121.60% 109.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 -
Price 1.8200 1.5800 1.0300 1.1900 0.9050 1.7900 1.4900 -
P/RPS 0.70 0.62 0.40 0.45 0.39 0.38 0.33 64.86%
  QoQ % 12.90% 55.00% -11.11% 15.38% 2.63% 15.15% -
  Horiz. % 212.12% 187.88% 121.21% 136.36% 118.18% 115.15% 100.00%
P/EPS 12.04 12.74 11.84 49.58 10.72 11.13 9.99 13.21%
  QoQ % -5.49% 7.60% -76.12% 362.50% -3.68% 11.41% -
  Horiz. % 120.52% 127.53% 118.52% 496.30% 107.31% 111.41% 100.00%
EY 8.31 7.85 8.45 2.02 9.33 8.98 10.01 -11.64%
  QoQ % 5.86% -7.10% 318.32% -78.35% 3.90% -10.29% -
  Horiz. % 83.02% 78.42% 84.42% 20.18% 93.21% 89.71% 100.00%
DY 3.57 1.69 3.88 0.00 6.63 2.23 4.03 -7.74%
  QoQ % 111.24% -56.44% 0.00% 0.00% 197.31% -44.67% -
  Horiz. % 88.59% 41.94% 96.28% 0.00% 164.52% 55.33% 100.00%
P/NAPS 2.49 2.32 1.58 1.86 1.51 1.56 1.31 53.27%
  QoQ % 7.33% 46.84% -15.05% 23.18% -3.21% 19.08% -
  Horiz. % 190.08% 177.10% 120.61% 141.98% 115.27% 119.08% 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.
 


 

380  370  489  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90+0.09 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 VELESTO 0.38+0.015 
 ARMADA 0.47+0.005 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers