Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     45.05%    YoY -     9.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 609,480 421,246 218,132 701,549 515,177 335,818 159,970 143.74%
  QoQ % 44.69% 93.12% -68.91% 36.18% 53.41% 109.93% -
  Horiz. % 381.00% 263.33% 136.36% 438.55% 322.05% 209.93% 100.00%
PBT 42,430 30,101 18,393 59,078 40,440 27,006 9,571 169.62%
  QoQ % 40.96% 63.65% -68.87% 46.09% 49.74% 182.16% -
  Horiz. % 443.32% 314.50% 192.17% 617.26% 422.53% 282.16% 100.00%
Tax -10,753 -7,531 -4,611 -15,392 -10,171 -6,768 -2,500 164.25%
  QoQ % -42.78% -63.33% 70.04% -51.33% -50.28% -170.72% -
  Horiz. % 430.12% 301.24% 184.44% 615.68% 406.84% 270.72% 100.00%
NP 31,677 22,570 13,782 43,686 30,269 20,238 7,071 171.51%
  QoQ % 40.35% 63.76% -68.45% 44.33% 49.57% 186.21% -
  Horiz. % 447.98% 319.19% 194.91% 617.82% 428.07% 286.21% 100.00%
NP to SH 31,255 22,266 13,609 43,499 29,990 20,034 7,002 170.85%
  QoQ % 40.37% 63.61% -68.71% 45.05% 49.70% 186.12% -
  Horiz. % 446.37% 317.99% 194.36% 621.24% 428.31% 286.12% 100.00%
Tax Rate 25.34 % 25.02 % 25.07 % 26.05 % 25.15 % 25.06 % 26.12 % -2.00%
  QoQ % 1.28% -0.20% -3.76% 3.58% 0.36% -4.06% -
  Horiz. % 97.01% 95.79% 95.98% 99.73% 96.29% 95.94% 100.00%
Total Cost 577,803 398,676 204,350 657,863 484,908 315,580 152,899 142.42%
  QoQ % 44.93% 95.09% -68.94% 35.67% 53.66% 106.40% -
  Horiz. % 377.90% 260.74% 133.65% 430.26% 317.14% 206.40% 100.00%
Net Worth 247,789 246,783 245,182 76,042 213,634 206,508 198,920 15.76%
  QoQ % 0.41% 0.65% 222.43% -64.41% 3.45% 3.81% -
  Horiz. % 124.57% 124.06% 123.26% 38.23% 107.40% 103.81% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 20,649 6,932 - 19,010 6,760 6,704 - -
  QoQ % 197.88% 0.00% 0.00% 181.20% 0.83% 0.00% -
  Horiz. % 307.97% 103.39% 0.00% 283.54% 100.83% 100.00% -
Div Payout % 66.07 % 31.13 % - % 43.70 % 22.54 % 33.47 % - % -
  QoQ % 112.24% 0.00% 0.00% 93.88% -32.66% 0.00% -
  Horiz. % 197.40% 93.01% 0.00% 130.56% 67.34% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,789 246,783 245,182 76,042 213,634 206,508 198,920 15.76%
  QoQ % 0.41% 0.65% 222.43% -64.41% 3.45% 3.81% -
  Horiz. % 124.57% 124.06% 123.26% 38.23% 107.40% 103.81% 100.00%
NOSH 825,964 277,285 275,485 271,579 270,423 268,192 265,227 113.11%
  QoQ % 197.88% 0.65% 1.44% 0.43% 0.83% 1.12% -
  Horiz. % 311.42% 104.55% 103.87% 102.39% 101.96% 101.12% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.20 % 5.36 % 6.32 % 6.23 % 5.88 % 6.03 % 4.42 % 11.43%
  QoQ % -2.99% -15.19% 1.44% 5.95% -2.49% 36.43% -
  Horiz. % 117.65% 121.27% 142.99% 140.95% 133.03% 136.43% 100.00%
ROE 12.61 % 9.02 % 5.55 % 57.20 % 14.04 % 9.70 % 3.52 % 133.94%
  QoQ % 39.80% 62.52% -90.30% 307.41% 44.74% 175.57% -
  Horiz. % 358.24% 256.25% 157.67% 1,625.00% 398.86% 275.57% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.79 151.92 79.18 258.32 190.51 125.22 60.31 14.38%
  QoQ % -51.43% 91.87% -69.35% 35.59% 52.14% 107.63% -
  Horiz. % 122.35% 251.90% 131.29% 428.32% 315.88% 207.63% 100.00%
EPS 3.78 8.03 4.94 5.34 11.09 7.47 2.64 27.01%
  QoQ % -52.93% 62.55% -7.49% -51.85% 48.46% 182.95% -
  Horiz. % 143.18% 304.17% 187.12% 202.27% 420.08% 282.95% 100.00%
DPS 2.50 2.50 0.00 7.00 2.50 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 180.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 280.00% 100.00% 100.00% -
NAPS 0.3000 0.8900 0.8900 0.2800 0.7900 0.7700 0.7500 -45.68%
  QoQ % -66.29% 0.00% 217.86% -64.56% 2.60% 2.67% -
  Horiz. % 40.00% 118.67% 118.67% 37.33% 105.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.04 47.02 24.35 78.31 57.51 37.49 17.86 143.73%
  QoQ % 44.70% 93.10% -68.91% 36.17% 53.40% 109.91% -
  Horiz. % 380.96% 263.27% 136.34% 438.47% 322.00% 209.91% 100.00%
EPS 3.49 2.49 1.52 4.86 3.35 2.24 0.78 171.28%
  QoQ % 40.16% 63.82% -68.72% 45.07% 49.55% 187.18% -
  Horiz. % 447.44% 319.23% 194.87% 623.08% 429.49% 287.18% 100.00%
DPS 2.31 0.77 0.00 2.12 0.75 0.75 0.00 -
  QoQ % 200.00% 0.00% 0.00% 182.67% 0.00% 0.00% -
  Horiz. % 308.00% 102.67% 0.00% 282.67% 100.00% 100.00% -
NAPS 0.2766 0.2755 0.2737 0.0849 0.2385 0.2305 0.2221 15.74%
  QoQ % 0.40% 0.66% 222.38% -64.40% 3.47% 3.78% -
  Horiz. % 124.54% 124.04% 123.23% 38.23% 107.38% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8150 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 -
P/RPS 1.10 1.38 2.00 0.57 0.87 1.17 2.85 -46.96%
  QoQ % -20.29% -31.00% 250.88% -34.48% -25.64% -58.95% -
  Horiz. % 38.60% 48.42% 70.18% 20.00% 30.53% 41.05% 100.00%
P/EPS 21.54 26.03 31.98 9.18 14.97 19.54 65.15 -52.15%
  QoQ % -17.25% -18.61% 248.37% -38.68% -23.39% -70.01% -
  Horiz. % 33.06% 39.95% 49.09% 14.09% 22.98% 29.99% 100.00%
EY 4.64 3.84 3.13 10.90 6.68 5.12 1.53 109.37%
  QoQ % 20.83% 22.68% -71.28% 63.17% 30.47% 234.64% -
  Horiz. % 303.27% 250.98% 204.58% 712.42% 436.60% 334.64% 100.00%
DY 3.07 1.20 0.00 4.76 1.51 1.71 0.00 -
  QoQ % 155.83% 0.00% 0.00% 215.23% -11.70% 0.00% -
  Horiz. % 179.53% 70.18% 0.00% 278.36% 88.30% 100.00% -
P/NAPS 2.72 2.35 1.78 5.25 2.10 1.90 2.29 12.14%
  QoQ % 15.74% 32.02% -66.10% 150.00% 10.53% -17.03% -
  Horiz. % 118.78% 102.62% 77.73% 229.26% 91.70% 82.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 -
Price 0.8350 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 -
P/RPS 1.13 1.38 2.26 0.62 0.88 1.21 2.84 -45.87%
  QoQ % -18.12% -38.94% 264.52% -29.55% -27.27% -57.39% -
  Horiz. % 39.79% 48.59% 79.58% 21.83% 30.99% 42.61% 100.00%
P/EPS 22.07 26.03 36.23 10.05 15.06 20.35 64.77 -51.18%
  QoQ % -15.21% -28.15% 260.50% -33.27% -26.00% -68.58% -
  Horiz. % 34.07% 40.19% 55.94% 15.52% 23.25% 31.42% 100.00%
EY 4.53 3.84 2.76 9.95 6.64 4.91 1.54 105.16%
  QoQ % 17.97% 39.13% -72.26% 49.85% 35.23% 218.83% -
  Horiz. % 294.16% 249.35% 179.22% 646.10% 431.17% 318.83% 100.00%
DY 2.99 1.20 0.00 4.35 1.50 1.64 0.00 -
  QoQ % 149.17% 0.00% 0.00% 190.00% -8.54% 0.00% -
  Horiz. % 182.32% 73.17% 0.00% 265.24% 91.46% 100.00% -
P/NAPS 2.78 2.35 2.01 5.75 2.11 1.97 2.28 14.12%
  QoQ % 18.30% 16.92% -65.04% 172.51% 7.11% -13.60% -
  Horiz. % 121.93% 103.07% 88.16% 252.19% 92.54% 86.40% 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.
 


 

243  228  521  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.325-0.035 
 TANCO 0.0750.00 
 SPRING 0.245+0.015 
 IFCAMSC 0.52+0.03 
 MFLOUR 0.720.00 
 JAKS 1.27+0.11 
Partners & Brokers