Highlights

[LUXCHEM] QoQ Quarter Result on 2015-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     531.83%    YoY -     106.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 159,970 184,011 169,169 161,034 172,540 147,122 159,440 0.22%
  QoQ % -13.06% 8.77% 5.05% -6.67% 17.28% -7.73% -
  Horiz. % 100.33% 115.41% 106.10% 101.00% 108.22% 92.27% 100.00%
PBT 9,571 19,009 17,320 13,191 4,876 8,613 7,976 12.91%
  QoQ % -49.65% 9.75% 31.30% 170.53% -43.39% 7.99% -
  Horiz. % 120.00% 238.33% 217.15% 165.38% 61.13% 107.99% 100.00%
Tax -2,500 -3,601 -4,448 -3,382 -3,370 -2,437 -2,054 13.98%
  QoQ % 30.57% 19.04% -31.52% -0.36% -38.28% -18.65% -
  Horiz. % 121.71% 175.32% 216.55% 164.65% 164.07% 118.65% 100.00%
NP 7,071 15,408 12,872 9,809 1,506 6,176 5,922 12.54%
  QoQ % -54.11% 19.70% 31.23% 551.33% -75.62% 4.29% -
  Horiz. % 119.40% 260.18% 217.36% 165.64% 25.43% 104.29% 100.00%
NP to SH 7,002 15,373 13,004 9,806 1,552 6,287 5,972 11.18%
  QoQ % -54.45% 18.22% 32.61% 531.83% -75.31% 5.27% -
  Horiz. % 117.25% 257.42% 217.75% 164.20% 25.99% 105.27% 100.00%
Tax Rate 26.12 % 18.94 % 25.68 % 25.64 % 69.11 % 28.29 % 25.75 % 0.95%
  QoQ % 37.91% -26.25% 0.16% -62.90% 144.29% 9.86% -
  Horiz. % 101.44% 73.55% 99.73% 99.57% 268.39% 109.86% 100.00%
Total Cost 152,899 168,603 156,297 151,225 171,034 140,946 153,518 -0.27%
  QoQ % -9.31% 7.87% 3.35% -11.58% 21.35% -8.19% -
  Horiz. % 99.60% 109.83% 101.81% 98.51% 111.41% 91.81% 100.00%
Net Worth 198,920 191,780 178,640 169,970 165,546 155,707 149,625 20.89%
  QoQ % 3.72% 7.36% 5.10% 2.67% 6.32% 4.06% -
  Horiz. % 132.95% 128.17% 119.39% 113.60% 110.64% 104.06% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 11,822 - 5,229 - 7,785 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.85% 0.00% 67.18% 0.00% 100.00% -
Div Payout % - % 76.90 % - % 53.33 % - % 123.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.10% 0.00% 43.07% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 198,920 191,780 178,640 169,970 165,546 155,707 149,625 20.89%
  QoQ % 3.72% 7.36% 5.10% 2.67% 6.32% 4.06% -
  Horiz. % 132.95% 128.17% 119.39% 113.60% 110.64% 104.06% 100.00%
NOSH 265,227 262,712 262,707 261,493 258,666 259,512 130,108 60.70%
  QoQ % 0.96% 0.00% 0.46% 1.09% -0.33% 99.46% -
  Horiz. % 203.85% 201.92% 201.91% 200.98% 198.81% 199.46% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.42 % 8.37 % 7.61 % 6.09 % 0.87 % 4.20 % 3.71 % 12.37%
  QoQ % -47.19% 9.99% 24.96% 600.00% -79.29% 13.21% -
  Horiz. % 119.14% 225.61% 205.12% 164.15% 23.45% 113.21% 100.00%
ROE 3.52 % 8.02 % 7.28 % 5.77 % 0.94 % 4.04 % 3.99 % -8.01%
  QoQ % -56.11% 10.16% 26.17% 513.83% -76.73% 1.25% -
  Horiz. % 88.22% 201.00% 182.46% 144.61% 23.56% 101.25% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.31 70.04 64.39 61.58 66.70 56.69 122.54 -37.64%
  QoQ % -13.89% 8.77% 4.56% -7.68% 17.66% -53.74% -
  Horiz. % 49.22% 57.16% 52.55% 50.25% 54.43% 46.26% 100.00%
EPS 2.64 5.82 4.95 3.75 0.60 2.42 4.59 -30.82%
  QoQ % -54.64% 17.58% 32.00% 525.00% -75.21% -47.28% -
  Horiz. % 57.52% 126.80% 107.84% 81.70% 13.07% 52.72% 100.00%
DPS 0.00 4.50 0.00 2.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 66.67% 0.00% 100.00% -
NAPS 0.7500 0.7300 0.6800 0.6500 0.6400 0.6000 1.1500 -24.78%
  QoQ % 2.74% 7.35% 4.62% 1.56% 6.67% -47.83% -
  Horiz. % 65.22% 63.48% 59.13% 56.52% 55.65% 52.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.86 20.54 18.88 17.98 19.26 16.42 17.80 0.22%
  QoQ % -13.05% 8.79% 5.01% -6.65% 17.30% -7.75% -
  Horiz. % 100.34% 115.39% 106.07% 101.01% 108.20% 92.25% 100.00%
EPS 0.78 1.72 1.45 1.09 0.17 0.70 0.67 10.66%
  QoQ % -54.65% 18.62% 33.03% 541.18% -75.71% 4.48% -
  Horiz. % 116.42% 256.72% 216.42% 162.69% 25.37% 104.48% 100.00%
DPS 0.00 1.32 0.00 0.58 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.72% 0.00% 66.67% 0.00% 100.00% -
NAPS 0.2221 0.2141 0.1994 0.1897 0.1848 0.1738 0.1670 20.91%
  QoQ % 3.74% 7.37% 5.11% 2.65% 6.33% 4.07% -
  Horiz. % 132.99% 128.20% 119.40% 113.59% 110.66% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.7200 1.6600 1.3700 1.0000 0.9700 0.8200 1.4400 -
P/RPS 2.85 2.37 2.13 1.62 1.45 1.45 1.18 79.92%
  QoQ % 20.25% 11.27% 31.48% 11.72% 0.00% 22.88% -
  Horiz. % 241.53% 200.85% 180.51% 137.29% 122.88% 122.88% 100.00%
P/EPS 65.15 28.37 27.68 26.67 161.67 33.85 31.37 62.71%
  QoQ % 129.64% 2.49% 3.79% -83.50% 377.61% 7.91% -
  Horiz. % 207.68% 90.44% 88.24% 85.02% 515.36% 107.91% 100.00%
EY 1.53 3.53 3.61 3.75 0.62 2.95 3.19 -38.70%
  QoQ % -56.66% -2.22% -3.73% 504.84% -78.98% -7.52% -
  Horiz. % 47.96% 110.66% 113.17% 117.55% 19.44% 92.48% 100.00%
DY 0.00 2.71 0.00 2.00 0.00 3.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.04% 0.00% 54.64% 0.00% 100.00% -
P/NAPS 2.29 2.27 2.01 1.54 1.52 1.37 1.25 49.67%
  QoQ % 0.88% 12.94% 30.52% 1.32% 10.95% 9.60% -
  Horiz. % 183.20% 181.60% 160.80% 123.20% 121.60% 109.60% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 -
Price 1.7100 1.8200 1.5800 1.0300 1.1900 0.9050 1.7900 -
P/RPS 2.84 2.60 2.45 1.67 1.78 1.60 1.46 55.76%
  QoQ % 9.23% 6.12% 46.71% -6.18% 11.25% 9.59% -
  Horiz. % 194.52% 178.08% 167.81% 114.38% 121.92% 109.59% 100.00%
P/EPS 64.77 31.10 31.92 27.47 198.33 37.36 39.00 40.20%
  QoQ % 108.26% -2.57% 16.20% -86.15% 430.86% -4.21% -
  Horiz. % 166.08% 79.74% 81.85% 70.44% 508.54% 95.79% 100.00%
EY 1.54 3.22 3.13 3.64 0.50 2.68 2.56 -28.72%
  QoQ % -52.17% 2.88% -14.01% 628.00% -81.34% 4.69% -
  Horiz. % 60.16% 125.78% 122.27% 142.19% 19.53% 104.69% 100.00%
DY 0.00 2.47 0.00 1.94 0.00 3.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.62% 0.00% 58.61% 0.00% 100.00% -
P/NAPS 2.28 2.49 2.32 1.58 1.86 1.51 1.56 28.76%
  QoQ % -8.43% 7.33% 46.84% -15.05% 23.18% -3.21% -
  Horiz. % 146.15% 159.62% 148.72% 101.28% 119.23% 96.79% 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.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers