Highlights

[LUXCHEM] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 06-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -29.51%    YoY -     351.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 701,549 686,902 671,636 639,880 686,754 670,324 667,148 3.39%
  QoQ % 2.13% 2.27% 4.96% -6.83% 2.45% 0.48% -
  Horiz. % 105.16% 102.96% 100.67% 95.91% 102.94% 100.48% 100.00%
PBT 59,078 53,920 54,012 38,284 54,397 47,182 36,134 38.58%
  QoQ % 9.57% -0.17% 41.08% -29.62% 15.29% 30.58% -
  Horiz. % 163.50% 149.22% 149.48% 105.95% 150.54% 130.58% 100.00%
Tax -15,392 -13,561 -13,536 -10,000 -14,802 -14,933 -13,504 9.07%
  QoQ % -13.50% -0.19% -35.36% 32.44% 0.88% -10.58% -
  Horiz. % 113.98% 100.42% 100.24% 74.05% 109.61% 110.58% 100.00%
NP 43,686 40,358 40,476 28,284 39,595 32,249 22,630 54.73%
  QoQ % 8.24% -0.29% 43.11% -28.57% 22.78% 42.51% -
  Horiz. % 193.04% 178.34% 178.86% 124.98% 174.97% 142.51% 100.00%
NP to SH 43,499 39,986 40,068 28,008 39,735 32,482 22,716 53.90%
  QoQ % 8.78% -0.20% 43.06% -29.51% 22.33% 42.99% -
  Horiz. % 191.49% 176.03% 176.39% 123.30% 174.92% 142.99% 100.00%
Tax Rate 26.05 % 25.15 % 25.06 % 26.12 % 27.21 % 31.65 % 37.37 % -21.30%
  QoQ % 3.58% 0.36% -4.06% -4.01% -14.03% -15.31% -
  Horiz. % 69.71% 67.30% 67.06% 69.90% 72.81% 84.69% 100.00%
Total Cost 657,863 646,544 631,160 611,596 647,159 638,074 644,518 1.37%
  QoQ % 1.75% 2.44% 3.20% -5.50% 1.42% -1.00% -
  Horiz. % 102.07% 100.31% 97.93% 94.89% 100.41% 99.00% 100.00%
Net Worth 76,042 213,634 206,508 198,920 191,822 178,130 169,717 -41.30%
  QoQ % -64.41% 3.45% 3.81% 3.70% 7.69% 4.96% -
  Horiz. % 44.81% 125.88% 121.68% 117.21% 113.02% 104.96% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 19,010 9,014 13,409 - 17,080 6,985 10,444 48.81%
  QoQ % 110.90% -32.78% 0.00% 0.00% 144.51% -33.12% -
  Horiz. % 182.02% 86.31% 128.39% 0.00% 163.54% 66.88% 100.00%
Div Payout % 43.70 % 22.54 % 33.47 % - % 42.98 % 21.51 % 45.98 % -3.32%
  QoQ % 93.88% -32.66% 0.00% 0.00% 99.81% -53.22% -
  Horiz. % 95.04% 49.02% 72.79% 0.00% 93.48% 46.78% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 76,042 213,634 206,508 198,920 191,822 178,130 169,717 -41.30%
  QoQ % -64.41% 3.45% 3.81% 3.70% 7.69% 4.96% -
  Horiz. % 44.81% 125.88% 121.68% 117.21% 113.02% 104.96% 100.00%
NOSH 271,579 270,423 268,192 265,227 262,769 261,956 261,103 2.64%
  QoQ % 0.43% 0.83% 1.12% 0.94% 0.31% 0.33% -
  Horiz. % 104.01% 103.57% 102.72% 101.58% 100.64% 100.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23 % 5.88 % 6.03 % 4.42 % 5.77 % 4.81 % 3.39 % 49.76%
  QoQ % 5.95% -2.49% 36.43% -23.40% 19.96% 41.89% -
  Horiz. % 183.78% 173.45% 177.88% 130.38% 170.21% 141.89% 100.00%
ROE 57.20 % 18.72 % 19.40 % 14.08 % 20.71 % 18.24 % 13.38 % 162.25%
  QoQ % 205.56% -3.51% 37.78% -32.01% 13.54% 36.32% -
  Horiz. % 427.50% 139.91% 144.99% 105.23% 154.78% 136.32% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 258.32 254.01 250.43 241.26 261.35 255.89 255.51 0.73%
  QoQ % 1.70% 1.43% 3.80% -7.69% 2.13% 0.15% -
  Horiz. % 101.10% 99.41% 98.01% 94.42% 102.29% 100.15% 100.00%
EPS 5.34 14.79 14.94 10.56 15.12 12.40 8.70 -27.67%
  QoQ % -63.89% -1.00% 41.48% -30.16% 21.94% 42.53% -
  Horiz. % 61.38% 170.00% 171.72% 121.38% 173.79% 142.53% 100.00%
DPS 7.00 3.33 5.00 0.00 6.50 2.67 4.00 44.97%
  QoQ % 110.21% -33.40% 0.00% 0.00% 143.45% -33.25% -
  Horiz. % 175.00% 83.25% 125.00% 0.00% 162.50% 66.75% 100.00%
NAPS 0.2800 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 -42.82%
  QoQ % -64.56% 2.60% 2.67% 2.74% 7.35% 4.62% -
  Horiz. % 43.08% 121.54% 118.46% 115.38% 112.31% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.38 76.75 75.04 71.49 76.73 74.89 74.54 3.39%
  QoQ % 2.12% 2.28% 4.97% -6.83% 2.46% 0.47% -
  Horiz. % 105.15% 102.96% 100.67% 95.91% 102.94% 100.47% 100.00%
EPS 4.86 4.47 4.48 3.13 4.44 3.63 2.54 53.82%
  QoQ % 8.72% -0.22% 43.13% -29.50% 22.31% 42.91% -
  Horiz. % 191.34% 175.98% 176.38% 123.23% 174.80% 142.91% 100.00%
DPS 2.12 1.01 1.50 0.00 1.91 0.78 1.17 48.36%
  QoQ % 109.90% -32.67% 0.00% 0.00% 144.87% -33.33% -
  Horiz. % 181.20% 86.32% 128.21% 0.00% 163.25% 66.67% 100.00%
NAPS 0.0850 0.2387 0.2307 0.2223 0.2143 0.1990 0.1896 -41.28%
  QoQ % -64.39% 3.47% 3.78% 3.73% 7.69% 4.96% -
  Horiz. % 44.83% 125.90% 121.68% 117.25% 113.03% 104.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 -
P/RPS 0.57 0.65 0.58 0.71 0.64 0.54 0.39 28.64%
  QoQ % -12.31% 12.07% -18.31% 10.94% 18.52% 38.46% -
  Horiz. % 146.15% 166.67% 148.72% 182.05% 164.10% 138.46% 100.00%
P/EPS 9.18 11.23 9.77 16.29 10.98 11.05 11.49 -13.84%
  QoQ % -18.25% 14.94% -40.02% 48.36% -0.63% -3.83% -
  Horiz. % 79.90% 97.74% 85.03% 141.78% 95.56% 96.17% 100.00%
EY 10.90 8.91 10.23 6.14 9.11 9.05 8.70 16.14%
  QoQ % 22.33% -12.90% 66.61% -32.60% 0.66% 4.02% -
  Horiz. % 125.29% 102.41% 117.59% 70.57% 104.71% 104.02% 100.00%
DY 4.76 2.01 3.42 0.00 3.92 1.95 4.00 12.24%
  QoQ % 136.82% -41.23% 0.00% 0.00% 101.03% -51.25% -
  Horiz. % 119.00% 50.25% 85.50% 0.00% 98.00% 48.75% 100.00%
P/NAPS 5.25 2.10 1.90 2.29 2.27 2.01 1.54 125.67%
  QoQ % 150.00% 10.53% -17.03% 0.88% 12.94% 30.52% -
  Horiz. % 340.91% 136.36% 123.38% 148.70% 147.40% 130.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 -
Price 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 -
P/RPS 0.62 0.66 0.61 0.71 0.70 0.62 0.40 33.76%
  QoQ % -6.06% 8.20% -14.08% 1.43% 12.90% 55.00% -
  Horiz. % 155.00% 165.00% 152.50% 177.50% 175.00% 155.00% 100.00%
P/EPS 10.05 11.29 10.17 16.19 12.04 12.74 11.84 -10.31%
  QoQ % -10.98% 11.01% -37.18% 34.47% -5.49% 7.60% -
  Horiz. % 84.88% 95.35% 85.90% 136.74% 101.69% 107.60% 100.00%
EY 9.95 8.85 9.83 6.18 8.31 7.85 8.45 11.45%
  QoQ % 12.43% -9.97% 59.06% -25.63% 5.86% -7.10% -
  Horiz. % 117.75% 104.73% 116.33% 73.14% 98.34% 92.90% 100.00%
DY 4.35 2.00 3.29 0.00 3.57 1.69 3.88 7.88%
  QoQ % 117.50% -39.21% 0.00% 0.00% 111.24% -56.44% -
  Horiz. % 112.11% 51.55% 84.79% 0.00% 92.01% 43.56% 100.00%
P/NAPS 5.75 2.11 1.97 2.28 2.49 2.32 1.58 135.67%
  QoQ % 172.51% 7.11% -13.60% -8.43% 7.33% 46.84% -
  Horiz. % 363.92% 133.54% 124.68% 144.30% 157.59% 146.84% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

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

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers