Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 06-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -82.38%    YoY -     351.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 701,549 515,177 335,818 159,970 686,754 502,743 333,574 63.78%
  QoQ % 36.18% 53.41% 109.93% -76.71% 36.60% 50.71% -
  Horiz. % 210.31% 154.44% 100.67% 47.96% 205.88% 150.71% 100.00%
PBT 59,078 40,440 27,006 9,571 54,397 35,387 18,067 119.52%
  QoQ % 46.09% 49.74% 182.16% -82.41% 53.72% 95.87% -
  Horiz. % 326.99% 223.83% 149.48% 52.98% 301.08% 195.87% 100.00%
Tax -15,392 -10,171 -6,768 -2,500 -14,802 -11,200 -6,752 72.78%
  QoQ % -51.33% -50.28% -170.72% 83.11% -32.16% -65.88% -
  Horiz. % 227.96% 150.64% 100.24% 37.03% 219.22% 165.88% 100.00%
NP 43,686 30,269 20,238 7,071 39,595 24,187 11,315 145.10%
  QoQ % 44.33% 49.57% 186.21% -82.14% 63.70% 113.76% -
  Horiz. % 386.09% 267.51% 178.86% 62.49% 349.93% 213.76% 100.00%
NP to SH 43,499 29,990 20,034 7,002 39,735 24,362 11,358 143.79%
  QoQ % 45.05% 49.70% 186.12% -82.38% 63.10% 114.49% -
  Horiz. % 382.98% 264.04% 176.39% 61.65% 349.84% 214.49% 100.00%
Tax Rate 26.05 % 25.15 % 25.06 % 26.12 % 27.21 % 31.65 % 37.37 % -21.30%
  QoQ % 3.58% 0.36% -4.06% -4.01% -14.03% -15.31% -
  Horiz. % 69.71% 67.30% 67.06% 69.90% 72.81% 84.69% 100.00%
Total Cost 657,863 484,908 315,580 152,899 647,159 478,556 322,259 60.58%
  QoQ % 35.67% 53.66% 106.40% -76.37% 35.23% 48.50% -
  Horiz. % 204.14% 150.47% 97.93% 47.45% 200.82% 148.50% 100.00%
Net Worth 76,042 213,634 206,508 198,920 191,822 178,130 169,717 -41.30%
  QoQ % -64.41% 3.45% 3.81% 3.70% 7.69% 4.96% -
  Horiz. % 44.81% 125.88% 121.68% 117.21% 113.02% 104.96% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 19,010 6,760 6,704 - 17,080 5,239 5,222 135.72%
  QoQ % 181.20% 0.83% 0.00% 0.00% 226.01% 0.33% -
  Horiz. % 364.04% 129.46% 128.39% 0.00% 327.07% 100.33% 100.00%
Div Payout % 43.70 % 22.54 % 33.47 % - % 42.98 % 21.51 % 45.98 % -3.32%
  QoQ % 93.88% -32.66% 0.00% 0.00% 99.81% -53.22% -
  Horiz. % 95.04% 49.02% 72.79% 0.00% 93.48% 46.78% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 76,042 213,634 206,508 198,920 191,822 178,130 169,717 -41.30%
  QoQ % -64.41% 3.45% 3.81% 3.70% 7.69% 4.96% -
  Horiz. % 44.81% 125.88% 121.68% 117.21% 113.02% 104.96% 100.00%
NOSH 271,579 270,423 268,192 265,227 262,769 261,956 261,103 2.64%
  QoQ % 0.43% 0.83% 1.12% 0.94% 0.31% 0.33% -
  Horiz. % 104.01% 103.57% 102.72% 101.58% 100.64% 100.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.23 % 5.88 % 6.03 % 4.42 % 5.77 % 4.81 % 3.39 % 49.76%
  QoQ % 5.95% -2.49% 36.43% -23.40% 19.96% 41.89% -
  Horiz. % 183.78% 173.45% 177.88% 130.38% 170.21% 141.89% 100.00%
ROE 57.20 % 14.04 % 9.70 % 3.52 % 20.71 % 13.68 % 6.69 % 315.42%
  QoQ % 307.41% 44.74% 175.57% -83.00% 51.39% 104.48% -
  Horiz. % 855.01% 209.87% 144.99% 52.62% 309.57% 204.48% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 258.32 190.51 125.22 60.31 261.35 191.92 127.76 59.56%
  QoQ % 35.59% 52.14% 107.63% -76.92% 36.18% 50.22% -
  Horiz. % 202.19% 149.12% 98.01% 47.21% 204.56% 150.22% 100.00%
EPS 5.34 11.09 7.47 2.64 15.12 9.30 4.35 14.58%
  QoQ % -51.85% 48.46% 182.95% -82.54% 62.58% 113.79% -
  Horiz. % 122.76% 254.94% 171.72% 60.69% 347.59% 213.79% 100.00%
DPS 7.00 2.50 2.50 0.00 6.50 2.00 2.00 129.65%
  QoQ % 180.00% 0.00% 0.00% 0.00% 225.00% 0.00% -
  Horiz. % 350.00% 125.00% 125.00% 0.00% 325.00% 100.00% 100.00%
NAPS 0.2800 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 -42.82%
  QoQ % -64.56% 2.60% 2.67% 2.74% 7.35% 4.62% -
  Horiz. % 43.08% 121.54% 118.46% 115.38% 112.31% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 887,412
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.06 58.05 37.84 18.03 77.39 56.65 37.59 63.79%
  QoQ % 36.19% 53.41% 109.87% -76.70% 36.61% 50.70% -
  Horiz. % 210.32% 154.43% 100.67% 47.96% 205.88% 150.70% 100.00%
EPS 4.90 3.38 2.26 0.79 4.48 2.75 1.28 143.72%
  QoQ % 44.97% 49.56% 186.08% -82.37% 62.91% 114.84% -
  Horiz. % 382.81% 264.06% 176.56% 61.72% 350.00% 214.84% 100.00%
DPS 2.14 0.76 0.76 0.00 1.92 0.59 0.59 135.15%
  QoQ % 181.58% 0.00% 0.00% 0.00% 225.42% 0.00% -
  Horiz. % 362.71% 128.81% 128.81% 0.00% 325.42% 100.00% 100.00%
NAPS 0.0857 0.2407 0.2327 0.2242 0.2162 0.2007 0.1912 -41.29%
  QoQ % -64.40% 3.44% 3.79% 3.70% 7.72% 4.97% -
  Horiz. % 44.82% 125.89% 121.71% 117.26% 113.08% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 -
P/RPS 0.57 0.87 1.17 2.85 0.64 0.71 0.78 -18.79%
  QoQ % -34.48% -25.64% -58.95% 345.31% -9.86% -8.97% -
  Horiz. % 73.08% 111.54% 150.00% 365.38% 82.05% 91.03% 100.00%
P/EPS 9.18 14.97 19.54 65.15 10.98 14.73 22.99 -45.62%
  QoQ % -38.68% -23.39% -70.01% 493.35% -25.46% -35.93% -
  Horiz. % 39.93% 65.12% 84.99% 283.38% 47.76% 64.07% 100.00%
EY 10.90 6.68 5.12 1.53 9.11 6.79 4.35 83.97%
  QoQ % 63.17% 30.47% 234.64% -83.21% 34.17% 56.09% -
  Horiz. % 250.57% 153.56% 117.70% 35.17% 209.43% 156.09% 100.00%
DY 4.76 1.51 1.71 0.00 3.92 1.46 2.00 77.79%
  QoQ % 215.23% -11.70% 0.00% 0.00% 168.49% -27.00% -
  Horiz. % 238.00% 75.50% 85.50% 0.00% 196.00% 73.00% 100.00%
P/NAPS 5.25 2.10 1.90 2.29 2.27 2.01 1.54 125.67%
  QoQ % 150.00% 10.53% -17.03% 0.88% 12.94% 30.52% -
  Horiz. % 340.91% 136.36% 123.38% 148.70% 147.40% 130.52% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 -
Price 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 -
P/RPS 0.62 0.88 1.21 2.84 0.70 0.82 0.81 -16.26%
  QoQ % -29.55% -27.27% -57.39% 305.71% -14.63% 1.23% -
  Horiz. % 76.54% 108.64% 149.38% 350.62% 86.42% 101.23% 100.00%
P/EPS 10.05 15.06 20.35 64.77 12.04 16.99 23.68 -43.38%
  QoQ % -33.27% -26.00% -68.58% 437.96% -29.13% -28.25% -
  Horiz. % 42.44% 63.60% 85.94% 273.52% 50.84% 71.75% 100.00%
EY 9.95 6.64 4.91 1.54 8.31 5.89 4.22 76.69%
  QoQ % 49.85% 35.23% 218.83% -81.47% 41.09% 39.57% -
  Horiz. % 235.78% 157.35% 116.35% 36.49% 196.92% 139.57% 100.00%
DY 4.35 1.50 1.64 0.00 3.57 1.27 1.94 70.89%
  QoQ % 190.00% -8.54% 0.00% 0.00% 181.10% -34.54% -
  Horiz. % 224.23% 77.32% 84.54% 0.00% 184.02% 65.46% 100.00%
P/NAPS 5.75 2.11 1.97 2.28 2.49 2.32 1.58 135.67%
  QoQ % 172.51% 7.11% -13.60% -8.43% 7.33% 46.84% -
  Horiz. % 363.92% 133.54% 124.68% 144.30% 157.59% 146.84% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers