Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     186.12%    YoY -     76.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 218,132 701,549 515,177 335,818 159,970 686,754 502,743 -42.66%
  QoQ % -68.91% 36.18% 53.41% 109.93% -76.71% 36.60% -
  Horiz. % 43.39% 139.54% 102.47% 66.80% 31.82% 136.60% 100.00%
PBT 18,393 59,078 40,440 27,006 9,571 54,397 35,387 -35.33%
  QoQ % -68.87% 46.09% 49.74% 182.16% -82.41% 53.72% -
  Horiz. % 51.98% 166.95% 114.28% 76.32% 27.05% 153.72% 100.00%
Tax -4,611 -15,392 -10,171 -6,768 -2,500 -14,802 -11,200 -44.63%
  QoQ % 70.04% -51.33% -50.28% -170.72% 83.11% -32.16% -
  Horiz. % 41.17% 137.43% 90.81% 60.43% 22.32% 132.16% 100.00%
NP 13,782 43,686 30,269 20,238 7,071 39,595 24,187 -31.25%
  QoQ % -68.45% 44.33% 49.57% 186.21% -82.14% 63.70% -
  Horiz. % 56.98% 180.62% 125.15% 83.67% 29.23% 163.70% 100.00%
NP to SH 13,609 43,499 29,990 20,034 7,002 39,735 24,362 -32.15%
  QoQ % -68.71% 45.05% 49.70% 186.12% -82.38% 63.10% -
  Horiz. % 55.86% 178.55% 123.10% 82.23% 28.74% 163.10% 100.00%
Tax Rate 25.07 % 26.05 % 25.15 % 25.06 % 26.12 % 27.21 % 31.65 % -14.38%
  QoQ % -3.76% 3.58% 0.36% -4.06% -4.01% -14.03% -
  Horiz. % 79.21% 82.31% 79.46% 79.18% 82.53% 85.97% 100.00%
Total Cost 204,350 657,863 484,908 315,580 152,899 647,159 478,556 -43.26%
  QoQ % -68.94% 35.67% 53.66% 106.40% -76.37% 35.23% -
  Horiz. % 42.70% 137.47% 101.33% 65.94% 31.95% 135.23% 100.00%
Net Worth 245,182 76,042 213,634 206,508 198,920 191,822 178,130 23.71%
  QoQ % 222.43% -64.41% 3.45% 3.81% 3.70% 7.69% -
  Horiz. % 137.64% 42.69% 119.93% 115.93% 111.67% 107.69% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 19,010 6,760 6,704 - 17,080 5,239 -
  QoQ % 0.00% 181.20% 0.83% 0.00% 0.00% 226.01% -
  Horiz. % 0.00% 362.86% 129.04% 127.98% 0.00% 326.01% 100.00%
Div Payout % - % 43.70 % 22.54 % 33.47 % - % 42.98 % 21.51 % -
  QoQ % 0.00% 93.88% -32.66% 0.00% 0.00% 99.81% -
  Horiz. % 0.00% 203.16% 104.79% 155.60% 0.00% 199.81% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 245,182 76,042 213,634 206,508 198,920 191,822 178,130 23.71%
  QoQ % 222.43% -64.41% 3.45% 3.81% 3.70% 7.69% -
  Horiz. % 137.64% 42.69% 119.93% 115.93% 111.67% 107.69% 100.00%
NOSH 275,485 271,579 270,423 268,192 265,227 262,769 261,956 3.41%
  QoQ % 1.44% 0.43% 0.83% 1.12% 0.94% 0.31% -
  Horiz. % 105.16% 103.67% 103.23% 102.38% 101.25% 100.31% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.32 % 6.23 % 5.88 % 6.03 % 4.42 % 5.77 % 4.81 % 19.94%
  QoQ % 1.44% 5.95% -2.49% 36.43% -23.40% 19.96% -
  Horiz. % 131.39% 129.52% 122.25% 125.36% 91.89% 119.96% 100.00%
ROE 5.55 % 57.20 % 14.04 % 9.70 % 3.52 % 20.71 % 13.68 % -45.17%
  QoQ % -90.30% 307.41% 44.74% 175.57% -83.00% 51.39% -
  Horiz. % 40.57% 418.13% 102.63% 70.91% 25.73% 151.39% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 79.18 258.32 190.51 125.22 60.31 261.35 191.92 -44.55%
  QoQ % -69.35% 35.59% 52.14% 107.63% -76.92% 36.18% -
  Horiz. % 41.26% 134.60% 99.27% 65.25% 31.42% 136.18% 100.00%
EPS 4.94 5.34 11.09 7.47 2.64 15.12 9.30 -34.39%
  QoQ % -7.49% -51.85% 48.46% 182.95% -82.54% 62.58% -
  Horiz. % 53.12% 57.42% 119.25% 80.32% 28.39% 162.58% 100.00%
DPS 0.00 7.00 2.50 2.50 0.00 6.50 2.00 -
  QoQ % 0.00% 180.00% 0.00% 0.00% 0.00% 225.00% -
  Horiz. % 0.00% 350.00% 125.00% 125.00% 0.00% 325.00% 100.00%
NAPS 0.8900 0.2800 0.7900 0.7700 0.7500 0.7300 0.6800 19.63%
  QoQ % 217.86% -64.56% 2.60% 2.67% 2.74% 7.35% -
  Horiz. % 130.88% 41.18% 116.18% 113.24% 110.29% 107.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,789
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.63 79.20 58.16 37.91 18.06 77.53 56.76 -42.65%
  QoQ % -68.90% 36.18% 53.42% 109.91% -76.71% 36.59% -
  Horiz. % 43.39% 139.53% 102.47% 66.79% 31.82% 136.59% 100.00%
EPS 1.54 4.91 3.39 2.26 0.79 4.49 2.75 -32.04%
  QoQ % -68.64% 44.84% 50.00% 186.08% -82.41% 63.27% -
  Horiz. % 56.00% 178.55% 123.27% 82.18% 28.73% 163.27% 100.00%
DPS 0.00 2.15 0.76 0.76 0.00 1.93 0.59 -
  QoQ % 0.00% 182.89% 0.00% 0.00% 0.00% 227.12% -
  Horiz. % 0.00% 364.41% 128.81% 128.81% 0.00% 327.12% 100.00%
NAPS 0.2768 0.0858 0.2412 0.2331 0.2246 0.2166 0.2011 23.71%
  QoQ % 222.61% -64.43% 3.47% 3.78% 3.69% 7.71% -
  Horiz. % 137.64% 42.67% 119.94% 115.91% 111.69% 107.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.5800 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 -
P/RPS 2.00 0.57 0.87 1.17 2.85 0.64 0.71 99.33%
  QoQ % 250.88% -34.48% -25.64% -58.95% 345.31% -9.86% -
  Horiz. % 281.69% 80.28% 122.54% 164.79% 401.41% 90.14% 100.00%
P/EPS 31.98 9.18 14.97 19.54 65.15 10.98 14.73 67.59%
  QoQ % 248.37% -38.68% -23.39% -70.01% 493.35% -25.46% -
  Horiz. % 217.11% 62.32% 101.63% 132.65% 442.29% 74.54% 100.00%
EY 3.13 10.90 6.68 5.12 1.53 9.11 6.79 -40.30%
  QoQ % -71.28% 63.17% 30.47% 234.64% -83.21% 34.17% -
  Horiz. % 46.10% 160.53% 98.38% 75.41% 22.53% 134.17% 100.00%
DY 0.00 4.76 1.51 1.71 0.00 3.92 1.46 -
  QoQ % 0.00% 215.23% -11.70% 0.00% 0.00% 168.49% -
  Horiz. % 0.00% 326.03% 103.42% 117.12% 0.00% 268.49% 100.00%
P/NAPS 1.78 5.25 2.10 1.90 2.29 2.27 2.01 -7.78%
  QoQ % -66.10% 150.00% 10.53% -17.03% 0.88% 12.94% -
  Horiz. % 88.56% 261.19% 104.48% 94.53% 113.93% 112.94% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 -
Price 1.7900 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 -
P/RPS 2.26 0.62 0.88 1.21 2.84 0.70 0.82 96.45%
  QoQ % 264.52% -29.55% -27.27% -57.39% 305.71% -14.63% -
  Horiz. % 275.61% 75.61% 107.32% 147.56% 346.34% 85.37% 100.00%
P/EPS 36.23 10.05 15.06 20.35 64.77 12.04 16.99 65.60%
  QoQ % 260.50% -33.27% -26.00% -68.58% 437.96% -29.13% -
  Horiz. % 213.24% 59.15% 88.64% 119.78% 381.22% 70.87% 100.00%
EY 2.76 9.95 6.64 4.91 1.54 8.31 5.89 -39.64%
  QoQ % -72.26% 49.85% 35.23% 218.83% -81.47% 41.09% -
  Horiz. % 46.86% 168.93% 112.73% 83.36% 26.15% 141.09% 100.00%
DY 0.00 4.35 1.50 1.64 0.00 3.57 1.27 -
  QoQ % 0.00% 190.00% -8.54% 0.00% 0.00% 181.10% -
  Horiz. % 0.00% 342.52% 118.11% 129.13% 0.00% 281.10% 100.00%
P/NAPS 2.01 5.75 2.11 1.97 2.28 2.49 2.32 -9.11%
  QoQ % -65.04% 172.51% 7.11% -13.60% -8.43% 7.33% -
  Horiz. % 86.64% 247.84% 90.95% 84.91% 98.28% 107.33% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers