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 - 895,808
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.66 56.12 37.24 19.26 67.37 50.95 33.15 74.61%
  QoQ % 36.60% 50.70% 93.35% -71.41% 32.23% 53.70% -
  Horiz. % 231.25% 169.29% 112.34% 58.10% 203.23% 153.70% 100.00%
EPS 4.44 2.72 1.27 0.17 2.45 1.75 1.08 155.97%
  QoQ % 63.24% 114.17% 647.06% -93.06% 40.00% 62.04% -
  Horiz. % 411.11% 251.85% 117.59% 15.74% 226.85% 162.04% 100.00%
DPS 1.91 0.58 0.58 0.00 1.74 0.44 0.44 165.39%
  QoQ % 229.31% 0.00% 0.00% 0.00% 295.45% 0.00% -
  Horiz. % 434.09% 131.82% 131.82% 0.00% 395.45% 100.00% 100.00%
NAPS 0.2141 0.1988 0.1895 0.1848 0.1742 0.1668 0.1655 18.67%
  QoQ % 7.70% 4.91% 2.54% 6.08% 4.44% 0.79% -
  Horiz. % 129.37% 120.12% 114.50% 111.66% 105.26% 100.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers