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 - 875,517
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.20 24.91 21.29 20.49 20.09 18.27 21.02 6.81%
  QoQ % -6.86% 17.00% 3.90% 1.99% 9.96% -13.08% -
  Horiz. % 110.37% 118.51% 101.28% 97.48% 95.58% 86.92% 100.00%
EPS 0.99 1.55 1.54 1.14 1.49 0.80 1.76 -31.88%
  QoQ % -36.13% 0.65% 35.09% -23.49% 86.25% -54.55% -
  Horiz. % 56.25% 88.07% 87.50% 64.77% 84.66% 45.45% 100.00%
DPS 0.79 0.00 1.40 0.00 0.77 0.00 1.35 -30.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.52% 0.00% 103.70% 0.00% 57.04% 0.00% 100.00%
NAPS 0.2821 0.2800 0.0868 0.2441 0.2358 0.2272 0.2190 18.41%
  QoQ % 0.75% 222.58% -64.44% 3.52% 3.79% 3.74% -
  Horiz. % 128.81% 127.85% 39.63% 111.46% 107.67% 103.74% 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.
 


 

186  356  527  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.95+0.005 
 ARMADA 0.235-0.01 
 EKOVEST-WB 0.46+0.015 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.21-0.01 
 XINGHE 0.0250.00 
 ALAM-WA 0.055-0.005 
 KNM 0.1950.00 
 ALAM 0.13+0.005 
Partners & Brokers