Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     114.49%    YoY -     55.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 335,818 159,970 686,754 502,743 333,574 172,540 603,522 -32.37%
  QoQ % 109.93% -76.71% 36.60% 50.71% 93.33% -71.41% -
  Horiz. % 55.64% 26.51% 113.79% 83.30% 55.27% 28.59% 100.00%
PBT 27,006 9,571 54,397 35,387 18,067 4,876 29,578 -5.89%
  QoQ % 182.16% -82.41% 53.72% 95.87% 270.53% -83.51% -
  Horiz. % 91.30% 32.36% 183.91% 119.64% 61.08% 16.49% 100.00%
Tax -6,768 -2,500 -14,802 -11,200 -6,752 -3,370 -7,747 -8.62%
  QoQ % -170.72% 83.11% -32.16% -65.88% -100.36% 56.50% -
  Horiz. % 87.36% 32.27% 191.07% 144.57% 87.16% 43.50% 100.00%
NP 20,238 7,071 39,595 24,187 11,315 1,506 21,831 -4.93%
  QoQ % 186.21% -82.14% 63.70% 113.76% 651.33% -93.10% -
  Horiz. % 92.70% 32.39% 181.37% 110.79% 51.83% 6.90% 100.00%
NP to SH 20,034 7,002 39,735 24,362 11,358 1,552 21,961 -5.94%
  QoQ % 186.12% -82.38% 63.10% 114.49% 631.83% -92.93% -
  Horiz. % 91.23% 31.88% 180.93% 110.93% 51.72% 7.07% 100.00%
Tax Rate 25.06 % 26.12 % 27.21 % 31.65 % 37.37 % 69.11 % 26.19 % -2.90%
  QoQ % -4.06% -4.01% -14.03% -15.31% -45.93% 163.88% -
  Horiz. % 95.69% 99.73% 103.89% 120.85% 142.69% 263.88% 100.00%
Total Cost 315,580 152,899 647,159 478,556 322,259 171,034 581,691 -33.51%
  QoQ % 106.40% -76.37% 35.23% 48.50% 88.42% -70.60% -
  Horiz. % 54.25% 26.29% 111.25% 82.27% 55.40% 29.40% 100.00%
Net Worth 206,508 198,920 191,822 178,130 169,717 165,546 156,063 20.55%
  QoQ % 3.81% 3.70% 7.69% 4.96% 2.52% 6.08% -
  Horiz. % 132.32% 127.46% 122.91% 114.14% 108.75% 106.08% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,704 - 17,080 5,239 5,222 - 15,606 -43.09%
  QoQ % 0.00% 0.00% 226.01% 0.33% 0.00% 0.00% -
  Horiz. % 42.96% 0.00% 109.44% 33.57% 33.46% 0.00% 100.00%
Div Payout % 33.47 % - % 42.98 % 21.51 % 45.98 % - % 71.06 % -39.49%
  QoQ % 0.00% 0.00% 99.81% -53.22% 0.00% 0.00% -
  Horiz. % 47.10% 0.00% 60.48% 30.27% 64.71% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 206,508 198,920 191,822 178,130 169,717 165,546 156,063 20.55%
  QoQ % 3.81% 3.70% 7.69% 4.96% 2.52% 6.08% -
  Horiz. % 132.32% 127.46% 122.91% 114.14% 108.75% 106.08% 100.00%
NOSH 268,192 265,227 262,769 261,956 261,103 258,666 260,106 2.06%
  QoQ % 1.12% 0.94% 0.31% 0.33% 0.94% -0.55% -
  Horiz. % 103.11% 101.97% 101.02% 100.71% 100.38% 99.45% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.03 % 4.42 % 5.77 % 4.81 % 3.39 % 0.87 % 3.62 % 40.56%
  QoQ % 36.43% -23.40% 19.96% 41.89% 289.66% -75.97% -
  Horiz. % 166.57% 122.10% 159.39% 132.87% 93.65% 24.03% 100.00%
ROE 9.70 % 3.52 % 20.71 % 13.68 % 6.69 % 0.94 % 14.07 % -21.98%
  QoQ % 175.57% -83.00% 51.39% 104.48% 611.70% -93.32% -
  Horiz. % 68.94% 25.02% 147.19% 97.23% 47.55% 6.68% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 125.22 60.31 261.35 191.92 127.76 66.70 232.03 -33.74%
  QoQ % 107.63% -76.92% 36.18% 50.22% 91.54% -71.25% -
  Horiz. % 53.97% 25.99% 112.64% 82.71% 55.06% 28.75% 100.00%
EPS 7.47 2.64 15.12 9.30 4.35 0.60 8.45 -7.90%
  QoQ % 182.95% -82.54% 62.58% 113.79% 625.00% -92.90% -
  Horiz. % 88.40% 31.24% 178.93% 110.06% 51.48% 7.10% 100.00%
DPS 2.50 0.00 6.50 2.00 2.00 0.00 6.00 -44.24%
  QoQ % 0.00% 0.00% 225.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 0.00% 108.33% 33.33% 33.33% 0.00% 100.00%
NAPS 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 0.6000 18.11%
  QoQ % 2.67% 2.74% 7.35% 4.62% 1.56% 6.67% -
  Horiz. % 128.33% 125.00% 121.67% 113.33% 108.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.49 17.86 76.66 56.12 37.24 19.26 67.37 -32.37%
  QoQ % 109.91% -76.70% 36.60% 50.70% 93.35% -71.41% -
  Horiz. % 55.65% 26.51% 113.79% 83.30% 55.28% 28.59% 100.00%
EPS 2.24 0.78 4.44 2.72 1.27 0.17 2.45 -5.80%
  QoQ % 187.18% -82.43% 63.24% 114.17% 647.06% -93.06% -
  Horiz. % 91.43% 31.84% 181.22% 111.02% 51.84% 6.94% 100.00%
DPS 0.75 0.00 1.91 0.58 0.58 0.00 1.74 -42.97%
  QoQ % 0.00% 0.00% 229.31% 0.00% 0.00% 0.00% -
  Horiz. % 43.10% 0.00% 109.77% 33.33% 33.33% 0.00% 100.00%
NAPS 0.2305 0.2221 0.2141 0.1988 0.1895 0.1848 0.1742 20.55%
  QoQ % 3.78% 3.74% 7.70% 4.91% 2.54% 6.08% -
  Horiz. % 132.32% 127.50% 122.90% 114.12% 108.78% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 0.8200 -
P/RPS 1.17 2.85 0.64 0.71 0.78 1.45 0.35 123.73%
  QoQ % -58.95% 345.31% -9.86% -8.97% -46.21% 314.29% -
  Horiz. % 334.29% 814.29% 182.86% 202.86% 222.86% 414.29% 100.00%
P/EPS 19.54 65.15 10.98 14.73 22.99 161.67 9.71 59.46%
  QoQ % -70.01% 493.35% -25.46% -35.93% -85.78% 1,564.98% -
  Horiz. % 201.24% 670.96% 113.08% 151.70% 236.77% 1,664.98% 100.00%
EY 5.12 1.53 9.11 6.79 4.35 0.62 10.30 -37.28%
  QoQ % 234.64% -83.21% 34.17% 56.09% 601.61% -93.98% -
  Horiz. % 49.71% 14.85% 88.45% 65.92% 42.23% 6.02% 100.00%
DY 1.71 0.00 3.92 1.46 2.00 0.00 7.32 -62.10%
  QoQ % 0.00% 0.00% 168.49% -27.00% 0.00% 0.00% -
  Horiz. % 23.36% 0.00% 53.55% 19.95% 27.32% 0.00% 100.00%
P/NAPS 1.90 2.29 2.27 2.01 1.54 1.52 1.37 24.39%
  QoQ % -17.03% 0.88% 12.94% 30.52% 1.32% 10.95% -
  Horiz. % 138.69% 167.15% 165.69% 146.72% 112.41% 110.95% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 -
Price 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 0.9050 -
P/RPS 1.21 2.84 0.70 0.82 0.81 1.78 0.39 112.87%
  QoQ % -57.39% 305.71% -14.63% 1.23% -54.49% 356.41% -
  Horiz. % 310.26% 728.21% 179.49% 210.26% 207.69% 456.41% 100.00%
P/EPS 20.35 64.77 12.04 16.99 23.68 198.33 10.72 53.37%
  QoQ % -68.58% 437.96% -29.13% -28.25% -88.06% 1,750.09% -
  Horiz. % 189.83% 604.20% 112.31% 158.49% 220.90% 1,850.09% 100.00%
EY 4.91 1.54 8.31 5.89 4.22 0.50 9.33 -34.84%
  QoQ % 218.83% -81.47% 41.09% 39.57% 744.00% -94.64% -
  Horiz. % 52.63% 16.51% 89.07% 63.13% 45.23% 5.36% 100.00%
DY 1.64 0.00 3.57 1.27 1.94 0.00 6.63 -60.63%
  QoQ % 0.00% 0.00% 181.10% -34.54% 0.00% 0.00% -
  Horiz. % 24.74% 0.00% 53.85% 19.16% 29.26% 0.00% 100.00%
P/NAPS 1.97 2.28 2.49 2.32 1.58 1.86 1.51 19.42%
  QoQ % -13.60% -8.43% 7.33% 46.84% -15.05% 23.18% -
  Horiz. % 130.46% 150.99% 164.90% 153.64% 104.64% 123.18% 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.
 


 

182  150  423  1533 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.025 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 RSAWIT 0.175+0.025 
 NETX 0.020.00 
 DGB 0.175+0.005 
 SPRING 0.24-0.005 
Partners & Brokers