Highlights

[LUXCHEM] QoQ Quarter Result on 2015-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     32.61%    YoY -     117.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 175,849 159,970 184,011 169,169 161,034 172,540 147,122 12.64%
  QoQ % 9.93% -13.06% 8.77% 5.05% -6.67% 17.28% -
  Horiz. % 119.53% 108.73% 125.07% 114.99% 109.46% 117.28% 100.00%
PBT 17,435 9,571 19,009 17,320 13,191 4,876 8,613 60.09%
  QoQ % 82.16% -49.65% 9.75% 31.30% 170.53% -43.39% -
  Horiz. % 202.43% 111.12% 220.70% 201.09% 153.15% 56.61% 100.00%
Tax -4,268 -2,500 -3,601 -4,448 -3,382 -3,370 -2,437 45.34%
  QoQ % -70.72% 30.57% 19.04% -31.52% -0.36% -38.28% -
  Horiz. % 175.13% 102.59% 147.76% 182.52% 138.78% 138.28% 100.00%
NP 13,167 7,071 15,408 12,872 9,809 1,506 6,176 65.72%
  QoQ % 86.21% -54.11% 19.70% 31.23% 551.33% -75.62% -
  Horiz. % 213.20% 114.49% 249.48% 208.42% 158.82% 24.38% 100.00%
NP to SH 13,032 7,002 15,373 13,004 9,806 1,552 6,287 62.64%
  QoQ % 86.12% -54.45% 18.22% 32.61% 531.83% -75.31% -
  Horiz. % 207.28% 111.37% 244.52% 206.84% 155.97% 24.69% 100.00%
Tax Rate 24.48 % 26.12 % 18.94 % 25.68 % 25.64 % 69.11 % 28.29 % -9.20%
  QoQ % -6.28% 37.91% -26.25% 0.16% -62.90% 144.29% -
  Horiz. % 86.53% 92.33% 66.95% 90.77% 90.63% 244.29% 100.00%
Total Cost 162,682 152,899 168,603 156,297 151,225 171,034 140,946 10.04%
  QoQ % 6.40% -9.31% 7.87% 3.35% -11.58% 21.35% -
  Horiz. % 115.42% 108.48% 119.62% 110.89% 107.29% 121.35% 100.00%
Net Worth 206,474 198,920 191,780 178,640 169,970 165,546 155,707 20.72%
  QoQ % 3.80% 3.72% 7.36% 5.10% 2.67% 6.32% -
  Horiz. % 132.60% 127.75% 123.17% 114.73% 109.16% 106.32% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,703 - 11,822 - 5,229 - 7,785 -9.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.11% 0.00% 151.85% 0.00% 67.18% 0.00% 100.00%
Div Payout % 51.44 % - % 76.90 % - % 53.33 % - % 123.83 % -44.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.54% 0.00% 62.10% 0.00% 43.07% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 206,474 198,920 191,780 178,640 169,970 165,546 155,707 20.72%
  QoQ % 3.80% 3.72% 7.36% 5.10% 2.67% 6.32% -
  Horiz. % 132.60% 127.75% 123.17% 114.73% 109.16% 106.32% 100.00%
NOSH 268,148 265,227 262,712 262,707 261,493 258,666 259,512 2.21%
  QoQ % 1.10% 0.96% 0.00% 0.46% 1.09% -0.33% -
  Horiz. % 103.33% 102.20% 101.23% 101.23% 100.76% 99.67% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.49 % 4.42 % 8.37 % 7.61 % 6.09 % 0.87 % 4.20 % 47.11%
  QoQ % 69.46% -47.19% 9.99% 24.96% 600.00% -79.29% -
  Horiz. % 178.33% 105.24% 199.29% 181.19% 145.00% 20.71% 100.00%
ROE 6.31 % 3.52 % 8.02 % 7.28 % 5.77 % 0.94 % 4.04 % 34.65%
  QoQ % 79.26% -56.11% 10.16% 26.17% 513.83% -76.73% -
  Horiz. % 156.19% 87.13% 198.51% 180.20% 142.82% 23.27% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 65.58 60.31 70.04 64.39 61.58 66.70 56.69 10.21%
  QoQ % 8.74% -13.89% 8.77% 4.56% -7.68% 17.66% -
  Horiz. % 115.68% 106.39% 123.55% 113.58% 108.63% 117.66% 100.00%
EPS 4.86 2.64 5.82 4.95 3.75 0.60 2.42 59.24%
  QoQ % 84.09% -54.64% 17.58% 32.00% 525.00% -75.21% -
  Horiz. % 200.83% 109.09% 240.50% 204.55% 154.96% 24.79% 100.00%
DPS 2.50 0.00 4.50 0.00 2.00 0.00 3.00 -11.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 0.00% 150.00% 0.00% 66.67% 0.00% 100.00%
NAPS 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 0.6000 18.11%
  QoQ % 2.67% 2.74% 7.35% 4.62% 1.56% 6.67% -
  Horiz. % 128.33% 125.00% 121.67% 113.33% 108.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,773
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 19.74 17.96 20.66 18.99 18.08 19.37 16.52 12.62%
  QoQ % 9.91% -13.07% 8.79% 5.03% -6.66% 17.25% -
  Horiz. % 119.49% 108.72% 125.06% 114.95% 109.44% 117.25% 100.00%
EPS 1.46 0.79 1.73 1.46 1.10 0.17 0.71 61.78%
  QoQ % 84.81% -54.34% 18.49% 32.73% 547.06% -76.06% -
  Horiz. % 205.63% 111.27% 243.66% 205.63% 154.93% 23.94% 100.00%
DPS 0.75 0.00 1.33 0.00 0.59 0.00 0.87 -9.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.21% 0.00% 152.87% 0.00% 67.82% 0.00% 100.00%
NAPS 0.2318 0.2233 0.2153 0.2005 0.1908 0.1858 0.1748 20.72%
  QoQ % 3.81% 3.72% 7.38% 5.08% 2.69% 6.29% -
  Horiz. % 132.61% 127.75% 123.17% 114.70% 109.15% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 0.8200 -
P/RPS 2.23 2.85 2.37 2.13 1.62 1.45 1.45 33.27%
  QoQ % -21.75% 20.25% 11.27% 31.48% 11.72% 0.00% -
  Horiz. % 153.79% 196.55% 163.45% 146.90% 111.72% 100.00% 100.00%
P/EPS 30.04 65.15 28.37 27.68 26.67 161.67 33.85 -7.66%
  QoQ % -53.89% 129.64% 2.49% 3.79% -83.50% 377.61% -
  Horiz. % 88.74% 192.47% 83.81% 81.77% 78.79% 477.61% 100.00%
EY 3.33 1.53 3.53 3.61 3.75 0.62 2.95 8.42%
  QoQ % 117.65% -56.66% -2.22% -3.73% 504.84% -78.98% -
  Horiz. % 112.88% 51.86% 119.66% 122.37% 127.12% 21.02% 100.00%
DY 1.71 0.00 2.71 0.00 2.00 0.00 3.66 -39.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.72% 0.00% 74.04% 0.00% 54.64% 0.00% 100.00%
P/NAPS 1.90 2.29 2.27 2.01 1.54 1.52 1.37 24.39%
  QoQ % -17.03% 0.88% 12.94% 30.52% 1.32% 10.95% -
  Horiz. % 138.69% 167.15% 165.69% 146.72% 112.41% 110.95% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 -
Price 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 0.9050 -
P/RPS 2.32 2.84 2.60 2.45 1.67 1.78 1.60 28.14%
  QoQ % -18.31% 9.23% 6.12% 46.71% -6.18% 11.25% -
  Horiz. % 145.00% 177.50% 162.50% 153.12% 104.37% 111.25% 100.00%
P/EPS 31.28 64.77 31.10 31.92 27.47 198.33 37.36 -11.18%
  QoQ % -51.71% 108.26% -2.57% 16.20% -86.15% 430.86% -
  Horiz. % 83.73% 173.37% 83.24% 85.44% 73.53% 530.86% 100.00%
EY 3.20 1.54 3.22 3.13 3.64 0.50 2.68 12.56%
  QoQ % 107.79% -52.17% 2.88% -14.01% 628.00% -81.34% -
  Horiz. % 119.40% 57.46% 120.15% 116.79% 135.82% 18.66% 100.00%
DY 1.64 0.00 2.47 0.00 1.94 0.00 3.31 -37.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.55% 0.00% 74.62% 0.00% 58.61% 0.00% 100.00%
P/NAPS 1.97 2.28 2.49 2.32 1.58 1.86 1.51 19.42%
  QoQ % -13.60% -8.43% 7.33% 46.84% -15.05% 23.18% -
  Horiz. % 130.46% 150.99% 164.90% 153.64% 104.64% 123.18% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers