Highlights

[LUXCHEM] QoQ Quarter Result on 2016-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     86.12%    YoY -     32.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 218,132 186,373 179,358 175,849 159,970 184,011 169,169 18.45%
  QoQ % 17.04% 3.91% 2.00% 9.93% -13.06% 8.77% -
  Horiz. % 128.94% 110.17% 106.02% 103.95% 94.56% 108.77% 100.00%
PBT 18,393 18,638 13,435 17,435 9,571 19,009 17,320 4.08%
  QoQ % -1.31% 38.73% -22.94% 82.16% -49.65% 9.75% -
  Horiz. % 106.20% 107.61% 77.57% 100.66% 55.26% 109.75% 100.00%
Tax -4,611 -5,221 -3,405 -4,268 -2,500 -3,601 -4,448 2.43%
  QoQ % 11.68% -53.33% 20.22% -70.72% 30.57% 19.04% -
  Horiz. % 103.66% 117.38% 76.55% 95.95% 56.21% 80.96% 100.00%
NP 13,782 13,417 10,030 13,167 7,071 15,408 12,872 4.65%
  QoQ % 2.72% 33.77% -23.82% 86.21% -54.11% 19.70% -
  Horiz. % 107.07% 104.23% 77.92% 102.29% 54.93% 119.70% 100.00%
NP to SH 13,609 13,509 9,956 13,032 7,002 15,373 13,004 3.08%
  QoQ % 0.74% 35.69% -23.60% 86.12% -54.45% 18.22% -
  Horiz. % 104.65% 103.88% 76.56% 100.22% 53.84% 118.22% 100.00%
Tax Rate 25.07 % 28.01 % 25.34 % 24.48 % 26.12 % 18.94 % 25.68 % -1.59%
  QoQ % -10.50% 10.54% 3.51% -6.28% 37.91% -26.25% -
  Horiz. % 97.62% 109.07% 98.68% 95.33% 101.71% 73.75% 100.00%
Total Cost 204,350 172,956 169,328 162,682 152,899 168,603 156,297 19.55%
  QoQ % 18.15% 2.14% 4.09% 6.40% -9.31% 7.87% -
  Horiz. % 130.74% 110.66% 108.34% 104.09% 97.83% 107.87% 100.00%
Net Worth 245,182 75,999 213,729 206,474 198,920 191,780 178,640 23.48%
  QoQ % 222.61% -64.44% 3.51% 3.80% 3.72% 7.36% -
  Horiz. % 137.25% 42.54% 119.64% 115.58% 111.35% 107.36% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 12,214 - 6,703 - 11,822 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.32% 0.00% 56.70% 0.00% 100.00% -
Div Payout % - % 90.41 % - % 51.44 % - % 76.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.57% 0.00% 66.89% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 245,182 75,999 213,729 206,474 198,920 191,780 178,640 23.48%
  QoQ % 222.61% -64.44% 3.51% 3.80% 3.72% 7.36% -
  Horiz. % 137.25% 42.54% 119.64% 115.58% 111.35% 107.36% 100.00%
NOSH 275,485 271,425 270,543 268,148 265,227 262,712 262,707 3.21%
  QoQ % 1.50% 0.33% 0.89% 1.10% 0.96% 0.00% -
  Horiz. % 104.86% 103.32% 102.98% 102.07% 100.96% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.32 % 7.20 % 5.59 % 7.49 % 4.42 % 8.37 % 7.61 % -11.64%
  QoQ % -12.22% 28.80% -25.37% 69.46% -47.19% 9.99% -
  Horiz. % 83.05% 94.61% 73.46% 98.42% 58.08% 109.99% 100.00%
ROE 5.55 % 17.78 % 4.66 % 6.31 % 3.52 % 8.02 % 7.28 % -16.53%
  QoQ % -68.79% 281.55% -26.15% 79.26% -56.11% 10.16% -
  Horiz. % 76.24% 244.23% 64.01% 86.68% 48.35% 110.16% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 79.18 68.66 66.30 65.58 60.31 70.04 64.39 14.77%
  QoQ % 15.32% 3.56% 1.10% 8.74% -13.89% 8.77% -
  Horiz. % 122.97% 106.63% 102.97% 101.85% 93.66% 108.77% 100.00%
EPS 4.94 1.64 3.68 4.86 2.64 5.82 4.95 -0.13%
  QoQ % 201.22% -55.43% -24.28% 84.09% -54.64% 17.58% -
  Horiz. % 99.80% 33.13% 74.34% 98.18% 53.33% 117.58% 100.00%
DPS 0.00 4.50 0.00 2.50 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 55.56% 0.00% 100.00% -
NAPS 0.8900 0.2800 0.7900 0.7700 0.7500 0.7300 0.6800 19.63%
  QoQ % 217.86% -64.56% 2.60% 2.67% 2.74% 7.35% -
  Horiz. % 130.88% 41.18% 116.18% 113.24% 110.29% 107.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 875,517
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.91 21.29 20.49 20.09 18.27 21.02 19.32 18.44%
  QoQ % 17.00% 3.90% 1.99% 9.96% -13.08% 8.80% -
  Horiz. % 128.93% 110.20% 106.06% 103.99% 94.57% 108.80% 100.00%
EPS 1.55 1.54 1.14 1.49 0.80 1.76 1.49 2.66%
  QoQ % 0.65% 35.09% -23.49% 86.25% -54.55% 18.12% -
  Horiz. % 104.03% 103.36% 76.51% 100.00% 53.69% 118.12% 100.00%
DPS 0.00 1.40 0.00 0.77 0.00 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.70% 0.00% 57.04% 0.00% 100.00% -
NAPS 0.2800 0.0868 0.2441 0.2358 0.2272 0.2190 0.2040 23.48%
  QoQ % 222.58% -64.44% 3.52% 3.79% 3.74% 7.35% -
  Horiz. % 137.25% 42.55% 119.66% 115.59% 111.37% 107.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.5800 1.4700 1.6600 1.4600 1.7200 1.6600 1.3700 -
P/RPS 2.00 2.14 2.50 2.23 2.85 2.37 2.13 -4.11%
  QoQ % -6.54% -14.40% 12.11% -21.75% 20.25% 11.27% -
  Horiz. % 93.90% 100.47% 117.37% 104.69% 133.80% 111.27% 100.00%
P/EPS 31.98 29.54 45.11 30.04 65.15 28.37 27.68 10.10%
  QoQ % 8.26% -34.52% 50.17% -53.89% 129.64% 2.49% -
  Horiz. % 115.53% 106.72% 162.97% 108.53% 235.37% 102.49% 100.00%
EY 3.13 3.39 2.22 3.33 1.53 3.53 3.61 -9.07%
  QoQ % -7.67% 52.70% -33.33% 117.65% -56.66% -2.22% -
  Horiz. % 86.70% 93.91% 61.50% 92.24% 42.38% 97.78% 100.00%
DY 0.00 3.06 0.00 1.71 0.00 2.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.92% 0.00% 63.10% 0.00% 100.00% -
P/NAPS 1.78 5.25 2.10 1.90 2.29 2.27 2.01 -7.78%
  QoQ % -66.10% 150.00% 10.53% -17.03% 0.88% 12.94% -
  Horiz. % 88.56% 261.19% 104.48% 94.53% 113.93% 112.94% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 -
Price 1.7900 1.6100 1.6700 1.5200 1.7100 1.8200 1.5800 -
P/RPS 2.26 2.34 2.52 2.32 2.84 2.60 2.45 -5.23%
  QoQ % -3.42% -7.14% 8.62% -18.31% 9.23% 6.12% -
  Horiz. % 92.24% 95.51% 102.86% 94.69% 115.92% 106.12% 100.00%
P/EPS 36.23 32.35 45.38 31.28 64.77 31.10 31.92 8.80%
  QoQ % 11.99% -28.71% 45.08% -51.71% 108.26% -2.57% -
  Horiz. % 113.50% 101.35% 142.17% 97.99% 202.91% 97.43% 100.00%
EY 2.76 3.09 2.20 3.20 1.54 3.22 3.13 -8.04%
  QoQ % -10.68% 40.45% -31.25% 107.79% -52.17% 2.88% -
  Horiz. % 88.18% 98.72% 70.29% 102.24% 49.20% 102.88% 100.00%
DY 0.00 2.80 0.00 1.64 0.00 2.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.36% 0.00% 66.40% 0.00% 100.00% -
P/NAPS 2.01 5.75 2.11 1.97 2.28 2.49 2.32 -9.11%
  QoQ % -65.04% 172.51% 7.11% -13.60% -8.43% 7.33% -
  Horiz. % 86.64% 247.84% 90.95% 84.91% 98.28% 107.33% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers