Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 08-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -92.93%    YoY -     -68.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 686,754 502,743 333,574 172,540 603,522 456,401 296,961 74.61%
  QoQ % 36.60% 50.71% 93.33% -71.41% 32.24% 53.69% -
  Horiz. % 231.26% 169.30% 112.33% 58.10% 203.23% 153.69% 100.00%
PBT 54,397 35,387 18,067 4,876 29,578 20,964 12,990 159.13%
  QoQ % 53.72% 95.87% 270.53% -83.51% 41.09% 61.39% -
  Horiz. % 418.76% 272.42% 139.08% 37.54% 227.70% 161.39% 100.00%
Tax -14,802 -11,200 -6,752 -3,370 -7,747 -5,309 -3,258 173.56%
  QoQ % -32.16% -65.88% -100.36% 56.50% -45.92% -62.95% -
  Horiz. % 454.33% 343.77% 207.24% 103.44% 237.78% 162.95% 100.00%
NP 39,595 24,187 11,315 1,506 21,831 15,655 9,732 154.20%
  QoQ % 63.70% 113.76% 651.33% -93.10% 39.45% 60.86% -
  Horiz. % 406.85% 248.53% 116.27% 15.47% 224.32% 160.86% 100.00%
NP to SH 39,735 24,362 11,358 1,552 21,961 15,674 9,703 155.31%
  QoQ % 63.10% 114.49% 631.83% -92.93% 40.11% 61.54% -
  Horiz. % 409.51% 251.08% 117.06% 16.00% 226.33% 161.54% 100.00%
Tax Rate 27.21 % 31.65 % 37.37 % 69.11 % 26.19 % 25.32 % 25.08 % 5.57%
  QoQ % -14.03% -15.31% -45.93% 163.88% 3.44% 0.96% -
  Horiz. % 108.49% 126.20% 149.00% 275.56% 104.43% 100.96% 100.00%
Total Cost 647,159 478,556 322,259 171,034 581,691 440,746 287,229 71.61%
  QoQ % 35.23% 48.50% 88.42% -70.60% 31.98% 53.45% -
  Horiz. % 225.31% 166.61% 112.20% 59.55% 202.52% 153.45% 100.00%
Net Worth 191,822 178,130 169,717 165,546 156,063 149,461 148,276 18.67%
  QoQ % 7.69% 4.96% 2.52% 6.08% 4.42% 0.80% -
  Horiz. % 129.37% 120.13% 114.46% 111.65% 105.25% 100.80% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,080 5,239 5,222 - 15,606 3,899 3,902 166.87%
  QoQ % 226.01% 0.33% 0.00% 0.00% 300.27% -0.08% -
  Horiz. % 437.72% 134.27% 133.83% 0.00% 399.96% 99.92% 100.00%
Div Payout % 42.98 % 21.51 % 45.98 % - % 71.06 % 24.88 % 40.21 % 4.53%
  QoQ % 99.81% -53.22% 0.00% 0.00% 185.61% -38.12% -
  Horiz. % 106.89% 53.49% 114.35% 0.00% 176.72% 61.88% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 191,822 178,130 169,717 165,546 156,063 149,461 148,276 18.67%
  QoQ % 7.69% 4.96% 2.52% 6.08% 4.42% 0.80% -
  Horiz. % 129.37% 120.13% 114.46% 111.65% 105.25% 100.80% 100.00%
NOSH 262,769 261,956 261,103 258,666 260,106 129,966 130,067 59.61%
  QoQ % 0.31% 0.33% 0.94% -0.55% 100.13% -0.08% -
  Horiz. % 202.03% 201.40% 200.75% 198.87% 199.98% 99.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.77 % 4.81 % 3.39 % 0.87 % 3.62 % 3.43 % 3.28 % 45.58%
  QoQ % 19.96% 41.89% 289.66% -75.97% 5.54% 4.57% -
  Horiz. % 175.91% 146.65% 103.35% 26.52% 110.37% 104.57% 100.00%
ROE 20.71 % 13.68 % 6.69 % 0.94 % 14.07 % 10.49 % 6.54 % 115.19%
  QoQ % 51.39% 104.48% 611.70% -93.32% 34.13% 60.40% -
  Horiz. % 316.67% 209.17% 102.29% 14.37% 215.14% 160.40% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 261.35 191.92 127.76 66.70 232.03 351.17 228.31 9.40%
  QoQ % 36.18% 50.22% 91.54% -71.25% -33.93% 53.81% -
  Horiz. % 114.47% 84.06% 55.96% 29.21% 101.63% 153.81% 100.00%
EPS 15.12 9.30 4.35 0.60 8.45 12.06 7.46 59.95%
  QoQ % 62.58% 113.79% 625.00% -92.90% -29.93% 61.66% -
  Horiz. % 202.68% 124.66% 58.31% 8.04% 113.27% 161.66% 100.00%
DPS 6.50 2.00 2.00 0.00 6.00 3.00 3.00 67.21%
  QoQ % 225.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 216.67% 66.67% 66.67% 0.00% 200.00% 100.00% 100.00%
NAPS 0.7300 0.6800 0.6500 0.6400 0.6000 1.1500 1.1400 -25.65%
  QoQ % 7.35% 4.62% 1.56% 6.67% -47.83% 0.88% -
  Horiz. % 64.04% 59.65% 57.02% 56.14% 52.63% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 887,412
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.39 56.65 37.59 19.44 68.01 51.43 33.46 74.63%
  QoQ % 36.61% 50.70% 93.36% -71.42% 32.24% 53.71% -
  Horiz. % 231.29% 169.31% 112.34% 58.10% 203.26% 153.71% 100.00%
EPS 4.48 2.75 1.28 0.17 2.47 1.77 1.09 155.93%
  QoQ % 62.91% 114.84% 652.94% -93.12% 39.55% 62.39% -
  Horiz. % 411.01% 252.29% 117.43% 15.60% 226.61% 162.39% 100.00%
DPS 1.92 0.59 0.59 0.00 1.76 0.44 0.44 166.32%
  QoQ % 225.42% 0.00% 0.00% 0.00% 300.00% 0.00% -
  Horiz. % 436.36% 134.09% 134.09% 0.00% 400.00% 100.00% 100.00%
NAPS 0.2162 0.2007 0.1912 0.1865 0.1759 0.1684 0.1671 18.68%
  QoQ % 7.72% 4.97% 2.52% 6.03% 4.45% 0.78% -
  Horiz. % 129.38% 120.11% 114.42% 111.61% 105.27% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.6600 1.3700 1.0000 0.9700 0.8200 1.4400 1.4300 -
P/RPS 0.64 0.71 0.78 1.45 0.35 0.41 0.63 1.05%
  QoQ % -9.86% -8.97% -46.21% 314.29% -14.63% -34.92% -
  Horiz. % 101.59% 112.70% 123.81% 230.16% 55.56% 65.08% 100.00%
P/EPS 10.98 14.73 22.99 161.67 9.71 11.94 19.17 -30.96%
  QoQ % -25.46% -35.93% -85.78% 1,564.98% -18.68% -37.72% -
  Horiz. % 57.28% 76.84% 119.93% 843.35% 50.65% 62.28% 100.00%
EY 9.11 6.79 4.35 0.62 10.30 8.38 5.22 44.81%
  QoQ % 34.17% 56.09% 601.61% -93.98% 22.91% 60.54% -
  Horiz. % 174.52% 130.08% 83.33% 11.88% 197.32% 160.54% 100.00%
DY 3.92 1.46 2.00 0.00 7.32 2.08 2.10 51.43%
  QoQ % 168.49% -27.00% 0.00% 0.00% 251.92% -0.95% -
  Horiz. % 186.67% 69.52% 95.24% 0.00% 348.57% 99.05% 100.00%
P/NAPS 2.27 2.01 1.54 1.52 1.37 1.25 1.25 48.69%
  QoQ % 12.94% 30.52% 1.32% 10.95% 9.60% 0.00% -
  Horiz. % 181.60% 160.80% 123.20% 121.60% 109.60% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 05/08/14 -
Price 1.8200 1.5800 1.0300 1.1900 0.9050 1.7900 1.4900 -
P/RPS 0.70 0.82 0.81 1.78 0.39 0.51 0.65 5.05%
  QoQ % -14.63% 1.23% -54.49% 356.41% -23.53% -21.54% -
  Horiz. % 107.69% 126.15% 124.62% 273.85% 60.00% 78.46% 100.00%
P/EPS 12.04 16.99 23.68 198.33 10.72 14.84 19.97 -28.57%
  QoQ % -29.13% -28.25% -88.06% 1,750.09% -27.76% -25.69% -
  Horiz. % 60.29% 85.08% 118.58% 993.14% 53.68% 74.31% 100.00%
EY 8.31 5.89 4.22 0.50 9.33 6.74 5.01 39.99%
  QoQ % 41.09% 39.57% 744.00% -94.64% 38.43% 34.53% -
  Horiz. % 165.87% 117.56% 84.23% 9.98% 186.23% 134.53% 100.00%
DY 3.57 1.27 1.94 0.00 6.63 1.68 2.01 46.51%
  QoQ % 181.10% -34.54% 0.00% 0.00% 294.64% -16.42% -
  Horiz. % 177.61% 63.18% 96.52% 0.00% 329.85% 83.58% 100.00%
P/NAPS 2.49 2.32 1.58 1.86 1.51 1.56 1.31 53.27%
  QoQ % 7.33% 46.84% -15.05% 23.18% -3.21% 19.08% -
  Horiz. % 190.08% 177.10% 120.61% 141.98% 115.27% 119.08% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers