Highlights

[LUXCHEM] QoQ Quarter Result on 2016-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -23.60%    YoY -     -23.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 203,114 218,132 186,373 179,358 175,849 159,970 184,011 6.81%
  QoQ % -6.88% 17.04% 3.91% 2.00% 9.93% -13.06% -
  Horiz. % 110.38% 118.54% 101.28% 97.47% 95.56% 86.94% 100.00%
PBT 11,709 18,393 18,638 13,435 17,435 9,571 19,009 -27.63%
  QoQ % -36.34% -1.31% 38.73% -22.94% 82.16% -49.65% -
  Horiz. % 61.60% 96.76% 98.05% 70.68% 91.72% 50.35% 100.00%
Tax -2,921 -4,611 -5,221 -3,405 -4,268 -2,500 -3,601 -13.03%
  QoQ % 36.65% 11.68% -53.33% 20.22% -70.72% 30.57% -
  Horiz. % 81.12% 128.05% 144.99% 94.56% 118.52% 69.43% 100.00%
NP 8,788 13,782 13,417 10,030 13,167 7,071 15,408 -31.25%
  QoQ % -36.24% 2.72% 33.77% -23.82% 86.21% -54.11% -
  Horiz. % 57.04% 89.45% 87.08% 65.10% 85.46% 45.89% 100.00%
NP to SH 8,657 13,609 13,509 9,956 13,032 7,002 15,373 -31.83%
  QoQ % -36.39% 0.74% 35.69% -23.60% 86.12% -54.45% -
  Horiz. % 56.31% 88.53% 87.87% 64.76% 84.77% 45.55% 100.00%
Tax Rate 24.95 % 25.07 % 28.01 % 25.34 % 24.48 % 26.12 % 18.94 % 20.19%
  QoQ % -0.48% -10.50% 10.54% 3.51% -6.28% 37.91% -
  Horiz. % 131.73% 132.37% 147.89% 133.79% 129.25% 137.91% 100.00%
Total Cost 194,326 204,350 172,956 169,328 162,682 152,899 168,603 9.94%
  QoQ % -4.91% 18.15% 2.14% 4.09% 6.40% -9.31% -
  Horiz. % 115.26% 121.20% 102.58% 100.43% 96.49% 90.69% 100.00%
Net Worth 246,946 245,182 75,999 213,729 206,474 198,920 191,780 18.38%
  QoQ % 0.72% 222.61% -64.44% 3.51% 3.80% 3.72% -
  Horiz. % 128.77% 127.85% 39.63% 111.44% 107.66% 103.72% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,936 - 12,214 - 6,703 - 11,822 -29.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.68% 0.00% 103.32% 0.00% 56.70% 0.00% 100.00%
Div Payout % 80.13 % - % 90.41 % - % 51.44 % - % 76.90 % 2.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.20% 0.00% 117.57% 0.00% 66.89% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 246,946 245,182 75,999 213,729 206,474 198,920 191,780 18.38%
  QoQ % 0.72% 222.61% -64.44% 3.51% 3.80% 3.72% -
  Horiz. % 128.77% 127.85% 39.63% 111.44% 107.66% 103.72% 100.00%
NOSH 277,467 275,485 271,425 270,543 268,148 265,227 262,712 3.71%
  QoQ % 0.72% 1.50% 0.33% 0.89% 1.10% 0.96% -
  Horiz. % 105.62% 104.86% 103.32% 102.98% 102.07% 100.96% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.33 % 6.32 % 7.20 % 5.59 % 7.49 % 4.42 % 8.37 % -35.58%
  QoQ % -31.49% -12.22% 28.80% -25.37% 69.46% -47.19% -
  Horiz. % 51.73% 75.51% 86.02% 66.79% 89.49% 52.81% 100.00%
ROE 3.51 % 5.55 % 17.78 % 4.66 % 6.31 % 3.52 % 8.02 % -42.38%
  QoQ % -36.76% -68.79% 281.55% -26.15% 79.26% -56.11% -
  Horiz. % 43.77% 69.20% 221.70% 58.10% 78.68% 43.89% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.20 79.18 68.66 66.30 65.58 60.31 70.04 2.99%
  QoQ % -7.55% 15.32% 3.56% 1.10% 8.74% -13.89% -
  Horiz. % 104.51% 113.05% 98.03% 94.66% 93.63% 86.11% 100.00%
EPS 3.12 4.94 1.64 3.68 4.86 2.64 5.82 -34.03%
  QoQ % -36.84% 201.22% -55.43% -24.28% 84.09% -54.64% -
  Horiz. % 53.61% 84.88% 28.18% 63.23% 83.51% 45.36% 100.00%
DPS 2.50 0.00 4.50 0.00 2.50 0.00 4.50 -32.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 0.00% 100.00% 0.00% 55.56% 0.00% 100.00%
NAPS 0.8900 0.8900 0.2800 0.7900 0.7700 0.7500 0.7300 14.14%
  QoQ % 0.00% 217.86% -64.56% 2.60% 2.67% 2.74% -
  Horiz. % 121.92% 121.92% 38.36% 108.22% 105.48% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.71 24.39 20.84 20.05 19.66 17.89 20.57 6.83%
  QoQ % -6.89% 17.03% 3.94% 1.98% 9.89% -13.03% -
  Horiz. % 110.40% 118.57% 101.31% 97.47% 95.58% 86.97% 100.00%
EPS 0.97 1.52 1.51 1.11 1.46 0.78 1.72 -31.76%
  QoQ % -36.18% 0.66% 36.04% -23.97% 87.18% -54.65% -
  Horiz. % 56.40% 88.37% 87.79% 64.53% 84.88% 45.35% 100.00%
DPS 0.78 0.00 1.37 0.00 0.75 0.00 1.32 -29.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.09% 0.00% 103.79% 0.00% 56.82% 0.00% 100.00%
NAPS 0.2761 0.2741 0.0850 0.2390 0.2308 0.2224 0.2144 18.38%
  QoQ % 0.73% 222.47% -64.44% 3.55% 3.78% 3.73% -
  Horiz. % 128.78% 127.85% 39.65% 111.47% 107.65% 103.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 1.6600 -
P/RPS 2.86 2.00 2.14 2.50 2.23 2.85 2.37 13.36%
  QoQ % 43.00% -6.54% -14.40% 12.11% -21.75% 20.25% -
  Horiz. % 120.68% 84.39% 90.30% 105.49% 94.09% 120.25% 100.00%
P/EPS 66.99 31.98 29.54 45.11 30.04 65.15 28.37 77.42%
  QoQ % 109.47% 8.26% -34.52% 50.17% -53.89% 129.64% -
  Horiz. % 236.13% 112.72% 104.12% 159.01% 105.89% 229.64% 100.00%
EY 1.49 3.13 3.39 2.22 3.33 1.53 3.53 -43.76%
  QoQ % -52.40% -7.67% 52.70% -33.33% 117.65% -56.66% -
  Horiz. % 42.21% 88.67% 96.03% 62.89% 94.33% 43.34% 100.00%
DY 1.20 0.00 3.06 0.00 1.71 0.00 2.71 -41.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.28% 0.00% 112.92% 0.00% 63.10% 0.00% 100.00%
P/NAPS 2.35 1.78 5.25 2.10 1.90 2.29 2.27 2.34%
  QoQ % 32.02% -66.10% 150.00% 10.53% -17.03% 0.88% -
  Horiz. % 103.52% 78.41% 231.28% 92.51% 83.70% 100.88% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 -
Price 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 1.8200 -
P/RPS 2.86 2.26 2.34 2.52 2.32 2.84 2.60 6.57%
  QoQ % 26.55% -3.42% -7.14% 8.62% -18.31% 9.23% -
  Horiz. % 110.00% 86.92% 90.00% 96.92% 89.23% 109.23% 100.00%
P/EPS 66.99 36.23 32.35 45.38 31.28 64.77 31.10 66.87%
  QoQ % 84.90% 11.99% -28.71% 45.08% -51.71% 108.26% -
  Horiz. % 215.40% 116.50% 104.02% 145.92% 100.58% 208.26% 100.00%
EY 1.49 2.76 3.09 2.20 3.20 1.54 3.22 -40.20%
  QoQ % -46.01% -10.68% 40.45% -31.25% 107.79% -52.17% -
  Horiz. % 46.27% 85.71% 95.96% 68.32% 99.38% 47.83% 100.00%
DY 1.20 0.00 2.80 0.00 1.64 0.00 2.47 -38.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.58% 0.00% 113.36% 0.00% 66.40% 0.00% 100.00%
P/NAPS 2.35 2.01 5.75 2.11 1.97 2.28 2.49 -3.79%
  QoQ % 16.92% -65.04% 172.51% 7.11% -13.60% -8.43% -
  Horiz. % 94.38% 80.72% 230.92% 84.74% 79.12% 91.57% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers