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 - 875,517
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.27 21.02 19.32 18.39 19.71 16.80 18.21 0.22%
  QoQ % -13.08% 8.80% 5.06% -6.70% 17.32% -7.74% -
  Horiz. % 100.33% 115.43% 106.10% 100.99% 108.24% 92.26% 100.00%
EPS 0.80 1.76 1.49 1.12 0.18 0.72 0.68 11.43%
  QoQ % -54.55% 18.12% 33.04% 522.22% -75.00% 5.88% -
  Horiz. % 117.65% 258.82% 219.12% 164.71% 26.47% 105.88% 100.00%
DPS 0.00 1.35 0.00 0.60 0.00 0.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.69% 0.00% 67.42% 0.00% 100.00% -
NAPS 0.2272 0.2190 0.2040 0.1941 0.1891 0.1778 0.1709 20.88%
  QoQ % 3.74% 7.35% 5.10% 2.64% 6.36% 4.04% -
  Horiz. % 132.94% 128.15% 119.37% 113.58% 110.65% 104.04% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers