Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     63.10%    YoY -     80.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 515,177 335,818 159,970 686,754 502,743 333,574 172,540 106.94%
  QoQ % 53.41% 109.93% -76.71% 36.60% 50.71% 93.33% -
  Horiz. % 298.58% 194.63% 92.71% 398.03% 291.38% 193.33% 100.00%
PBT 40,440 27,006 9,571 54,397 35,387 18,067 4,876 308.15%
  QoQ % 49.74% 182.16% -82.41% 53.72% 95.87% 270.53% -
  Horiz. % 829.37% 553.86% 196.29% 1,115.61% 725.74% 370.53% 100.00%
Tax -10,171 -6,768 -2,500 -14,802 -11,200 -6,752 -3,370 108.42%
  QoQ % -50.28% -170.72% 83.11% -32.16% -65.88% -100.36% -
  Horiz. % 301.81% 200.83% 74.18% 439.23% 332.34% 200.36% 100.00%
NP 30,269 20,238 7,071 39,595 24,187 11,315 1,506 635.20%
  QoQ % 49.57% 186.21% -82.14% 63.70% 113.76% 651.33% -
  Horiz. % 2,009.89% 1,343.82% 469.52% 2,629.15% 1,606.04% 751.33% 100.00%
NP to SH 29,990 20,034 7,002 39,735 24,362 11,358 1,552 616.22%
  QoQ % 49.70% 186.12% -82.38% 63.10% 114.49% 631.83% -
  Horiz. % 1,932.35% 1,290.85% 451.16% 2,560.24% 1,569.72% 731.83% 100.00%
Tax Rate 25.15 % 25.06 % 26.12 % 27.21 % 31.65 % 37.37 % 69.11 % -48.93%
  QoQ % 0.36% -4.06% -4.01% -14.03% -15.31% -45.93% -
  Horiz. % 36.39% 36.26% 37.79% 39.37% 45.80% 54.07% 100.00%
Total Cost 484,908 315,580 152,899 647,159 478,556 322,259 171,034 99.94%
  QoQ % 53.66% 106.40% -76.37% 35.23% 48.50% 88.42% -
  Horiz. % 283.52% 184.51% 89.40% 378.38% 279.80% 188.42% 100.00%
Net Worth 213,634 206,508 198,920 191,822 178,130 169,717 165,546 18.48%
  QoQ % 3.45% 3.81% 3.70% 7.69% 4.96% 2.52% -
  Horiz. % 129.05% 124.74% 120.16% 115.87% 107.60% 102.52% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,760 6,704 - 17,080 5,239 5,222 - -
  QoQ % 0.83% 0.00% 0.00% 226.01% 0.33% 0.00% -
  Horiz. % 129.46% 128.39% 0.00% 327.07% 100.33% 100.00% -
Div Payout % 22.54 % 33.47 % - % 42.98 % 21.51 % 45.98 % - % -
  QoQ % -32.66% 0.00% 0.00% 99.81% -53.22% 0.00% -
  Horiz. % 49.02% 72.79% 0.00% 93.48% 46.78% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 213,634 206,508 198,920 191,822 178,130 169,717 165,546 18.48%
  QoQ % 3.45% 3.81% 3.70% 7.69% 4.96% 2.52% -
  Horiz. % 129.05% 124.74% 120.16% 115.87% 107.60% 102.52% 100.00%
NOSH 270,423 268,192 265,227 262,769 261,956 261,103 258,666 3.00%
  QoQ % 0.83% 1.12% 0.94% 0.31% 0.33% 0.94% -
  Horiz. % 104.55% 103.68% 102.54% 101.59% 101.27% 100.94% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.88 % 6.03 % 4.42 % 5.77 % 4.81 % 3.39 % 0.87 % 256.23%
  QoQ % -2.49% 36.43% -23.40% 19.96% 41.89% 289.66% -
  Horiz. % 675.86% 693.10% 508.05% 663.22% 552.87% 389.66% 100.00%
ROE 14.04 % 9.70 % 3.52 % 20.71 % 13.68 % 6.69 % 0.94 % 503.51%
  QoQ % 44.74% 175.57% -83.00% 51.39% 104.48% 611.70% -
  Horiz. % 1,493.62% 1,031.91% 374.47% 2,203.19% 1,455.32% 711.70% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 190.51 125.22 60.31 261.35 191.92 127.76 66.70 100.92%
  QoQ % 52.14% 107.63% -76.92% 36.18% 50.22% 91.54% -
  Horiz. % 285.62% 187.74% 90.42% 391.83% 287.74% 191.54% 100.00%
EPS 11.09 7.47 2.64 15.12 9.30 4.35 0.60 595.36%
  QoQ % 48.46% 182.95% -82.54% 62.58% 113.79% 625.00% -
  Horiz. % 1,848.33% 1,245.00% 440.00% 2,520.00% 1,550.00% 725.00% 100.00%
DPS 2.50 2.50 0.00 6.50 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 225.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 325.00% 100.00% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 15.03%
  QoQ % 2.60% 2.67% 2.74% 7.35% 4.62% 1.56% -
  Horiz. % 123.44% 120.31% 117.19% 114.06% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 876,423
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 58.78 38.32 18.25 78.36 57.36 38.06 19.69 106.91%
  QoQ % 53.39% 109.97% -76.71% 36.61% 50.71% 93.30% -
  Horiz. % 298.53% 194.62% 92.69% 397.97% 291.32% 193.30% 100.00%
EPS 3.42 2.29 0.80 4.53 2.78 1.30 0.18 608.23%
  QoQ % 49.34% 186.25% -82.34% 62.95% 113.85% 622.22% -
  Horiz. % 1,900.00% 1,272.22% 444.44% 2,516.67% 1,544.44% 722.22% 100.00%
DPS 0.77 0.77 0.00 1.95 0.60 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 225.00% 0.00% 0.00% -
  Horiz. % 128.33% 128.33% 0.00% 325.00% 100.00% 100.00% -
NAPS 0.2438 0.2356 0.2270 0.2189 0.2032 0.1936 0.1889 18.49%
  QoQ % 3.48% 3.79% 3.70% 7.73% 4.96% 2.49% -
  Horiz. % 129.06% 124.72% 120.17% 115.88% 107.57% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 -
P/RPS 0.87 1.17 2.85 0.64 0.71 0.78 1.45 -28.80%
  QoQ % -25.64% -58.95% 345.31% -9.86% -8.97% -46.21% -
  Horiz. % 60.00% 80.69% 196.55% 44.14% 48.97% 53.79% 100.00%
P/EPS 14.97 19.54 65.15 10.98 14.73 22.99 161.67 -79.44%
  QoQ % -23.39% -70.01% 493.35% -25.46% -35.93% -85.78% -
  Horiz. % 9.26% 12.09% 40.30% 6.79% 9.11% 14.22% 100.00%
EY 6.68 5.12 1.53 9.11 6.79 4.35 0.62 385.71%
  QoQ % 30.47% 234.64% -83.21% 34.17% 56.09% 601.61% -
  Horiz. % 1,077.42% 825.81% 246.77% 1,469.35% 1,095.16% 701.61% 100.00%
DY 1.51 1.71 0.00 3.92 1.46 2.00 0.00 -
  QoQ % -11.70% 0.00% 0.00% 168.49% -27.00% 0.00% -
  Horiz. % 75.50% 85.50% 0.00% 196.00% 73.00% 100.00% -
P/NAPS 2.10 1.90 2.29 2.27 2.01 1.54 1.52 23.97%
  QoQ % 10.53% -17.03% 0.88% 12.94% 30.52% 1.32% -
  Horiz. % 138.16% 125.00% 150.66% 149.34% 132.24% 101.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 -
Price 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 -
P/RPS 0.88 1.21 2.84 0.70 0.82 0.81 1.78 -37.40%
  QoQ % -27.27% -57.39% 305.71% -14.63% 1.23% -54.49% -
  Horiz. % 49.44% 67.98% 159.55% 39.33% 46.07% 45.51% 100.00%
P/EPS 15.06 20.35 64.77 12.04 16.99 23.68 198.33 -81.98%
  QoQ % -26.00% -68.58% 437.96% -29.13% -28.25% -88.06% -
  Horiz. % 7.59% 10.26% 32.66% 6.07% 8.57% 11.94% 100.00%
EY 6.64 4.91 1.54 8.31 5.89 4.22 0.50 458.15%
  QoQ % 35.23% 218.83% -81.47% 41.09% 39.57% 744.00% -
  Horiz. % 1,328.00% 982.00% 308.00% 1,662.00% 1,178.00% 844.00% 100.00%
DY 1.50 1.64 0.00 3.57 1.27 1.94 0.00 -
  QoQ % -8.54% 0.00% 0.00% 181.10% -34.54% 0.00% -
  Horiz. % 77.32% 84.54% 0.00% 184.02% 65.46% 100.00% -
P/NAPS 2.11 1.97 2.28 2.49 2.32 1.58 1.86 8.75%
  QoQ % 7.11% -13.60% -8.43% 7.33% 46.84% -15.05% -
  Horiz. % 113.44% 105.91% 122.58% 133.87% 124.73% 84.95% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers