Highlights

[LUXCHEM] QoQ Quarter Result on 2015-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     18.22%    YoY -     144.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 179,358 175,849 159,970 184,011 169,169 161,034 172,540 2.61%
  QoQ % 2.00% 9.93% -13.06% 8.77% 5.05% -6.67% -
  Horiz. % 103.95% 101.92% 92.71% 106.65% 98.05% 93.33% 100.00%
PBT 13,435 17,435 9,571 19,009 17,320 13,191 4,876 96.18%
  QoQ % -22.94% 82.16% -49.65% 9.75% 31.30% 170.53% -
  Horiz. % 275.53% 357.57% 196.29% 389.85% 355.21% 270.53% 100.00%
Tax -3,405 -4,268 -2,500 -3,601 -4,448 -3,382 -3,370 0.69%
  QoQ % 20.22% -70.72% 30.57% 19.04% -31.52% -0.36% -
  Horiz. % 101.04% 126.65% 74.18% 106.85% 131.99% 100.36% 100.00%
NP 10,030 13,167 7,071 15,408 12,872 9,809 1,506 252.76%
  QoQ % -23.82% 86.21% -54.11% 19.70% 31.23% 551.33% -
  Horiz. % 666.00% 874.30% 469.52% 1,023.11% 854.71% 651.33% 100.00%
NP to SH 9,956 13,032 7,002 15,373 13,004 9,806 1,552 244.08%
  QoQ % -23.60% 86.12% -54.45% 18.22% 32.61% 531.83% -
  Horiz. % 641.49% 839.69% 451.16% 990.53% 837.89% 631.83% 100.00%
Tax Rate 25.34 % 24.48 % 26.12 % 18.94 % 25.68 % 25.64 % 69.11 % -48.68%
  QoQ % 3.51% -6.28% 37.91% -26.25% 0.16% -62.90% -
  Horiz. % 36.67% 35.42% 37.79% 27.41% 37.16% 37.10% 100.00%
Total Cost 169,328 162,682 152,899 168,603 156,297 151,225 171,034 -0.66%
  QoQ % 4.09% 6.40% -9.31% 7.87% 3.35% -11.58% -
  Horiz. % 99.00% 95.12% 89.40% 98.58% 91.38% 88.42% 100.00%
Net Worth 213,729 206,474 198,920 191,780 178,640 169,970 165,546 18.51%
  QoQ % 3.51% 3.80% 3.72% 7.36% 5.10% 2.67% -
  Horiz. % 129.11% 124.72% 120.16% 115.85% 107.91% 102.67% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,703 - 11,822 - 5,229 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.18% 0.00% 226.05% 0.00% 100.00% -
Div Payout % - % 51.44 % - % 76.90 % - % 53.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.46% 0.00% 144.20% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 213,729 206,474 198,920 191,780 178,640 169,970 165,546 18.51%
  QoQ % 3.51% 3.80% 3.72% 7.36% 5.10% 2.67% -
  Horiz. % 129.11% 124.72% 120.16% 115.85% 107.91% 102.67% 100.00%
NOSH 270,543 268,148 265,227 262,712 262,707 261,493 258,666 3.03%
  QoQ % 0.89% 1.10% 0.96% 0.00% 0.46% 1.09% -
  Horiz. % 104.59% 103.67% 102.54% 101.56% 101.56% 101.09% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.59 % 7.49 % 4.42 % 8.37 % 7.61 % 6.09 % 0.87 % 244.45%
  QoQ % -25.37% 69.46% -47.19% 9.99% 24.96% 600.00% -
  Horiz. % 642.53% 860.92% 508.05% 962.07% 874.71% 700.00% 100.00%
ROE 4.66 % 6.31 % 3.52 % 8.02 % 7.28 % 5.77 % 0.94 % 189.89%
  QoQ % -26.15% 79.26% -56.11% 10.16% 26.17% 513.83% -
  Horiz. % 495.74% 671.28% 374.47% 853.19% 774.47% 613.83% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 66.30 65.58 60.31 70.04 64.39 61.58 66.70 -0.40%
  QoQ % 1.10% 8.74% -13.89% 8.77% 4.56% -7.68% -
  Horiz. % 99.40% 98.32% 90.42% 105.01% 96.54% 92.32% 100.00%
EPS 3.68 4.86 2.64 5.82 4.95 3.75 0.60 233.96%
  QoQ % -24.28% 84.09% -54.64% 17.58% 32.00% 525.00% -
  Horiz. % 613.33% 810.00% 440.00% 970.00% 825.00% 625.00% 100.00%
DPS 0.00 2.50 0.00 4.50 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 225.00% 0.00% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7300 0.6800 0.6500 0.6400 15.03%
  QoQ % 2.60% 2.67% 2.74% 7.35% 4.62% 1.56% -
  Horiz. % 123.44% 120.31% 117.19% 114.06% 106.25% 101.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.05 19.66 17.89 20.57 18.91 18.00 19.29 2.60%
  QoQ % 1.98% 9.89% -13.03% 8.78% 5.06% -6.69% -
  Horiz. % 103.94% 101.92% 92.74% 106.64% 98.03% 93.31% 100.00%
EPS 1.11 1.46 0.78 1.72 1.45 1.10 0.17 248.15%
  QoQ % -23.97% 87.18% -54.65% 18.62% 31.82% 547.06% -
  Horiz. % 652.94% 858.82% 458.82% 1,011.76% 852.94% 647.06% 100.00%
DPS 0.00 0.75 0.00 1.32 0.00 0.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.31% 0.00% 227.59% 0.00% 100.00% -
NAPS 0.2390 0.2308 0.2224 0.2144 0.1997 0.1900 0.1851 18.52%
  QoQ % 3.55% 3.78% 3.73% 7.36% 5.11% 2.65% -
  Horiz. % 129.12% 124.69% 120.15% 115.83% 107.89% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6600 1.4600 1.7200 1.6600 1.3700 1.0000 0.9700 -
P/RPS 2.50 2.23 2.85 2.37 2.13 1.62 1.45 43.64%
  QoQ % 12.11% -21.75% 20.25% 11.27% 31.48% 11.72% -
  Horiz. % 172.41% 153.79% 196.55% 163.45% 146.90% 111.72% 100.00%
P/EPS 45.11 30.04 65.15 28.37 27.68 26.67 161.67 -57.20%
  QoQ % 50.17% -53.89% 129.64% 2.49% 3.79% -83.50% -
  Horiz. % 27.90% 18.58% 40.30% 17.55% 17.12% 16.50% 100.00%
EY 2.22 3.33 1.53 3.53 3.61 3.75 0.62 133.51%
  QoQ % -33.33% 117.65% -56.66% -2.22% -3.73% 504.84% -
  Horiz. % 358.06% 537.10% 246.77% 569.35% 582.26% 604.84% 100.00%
DY 0.00 1.71 0.00 2.71 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.50% 0.00% 135.50% 0.00% 100.00% -
P/NAPS 2.10 1.90 2.29 2.27 2.01 1.54 1.52 23.97%
  QoQ % 10.53% -17.03% 0.88% 12.94% 30.52% 1.32% -
  Horiz. % 138.16% 125.00% 150.66% 149.34% 132.24% 101.32% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/10/16 29/07/16 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 -
Price 1.6700 1.5200 1.7100 1.8200 1.5800 1.0300 1.1900 -
P/RPS 2.52 2.32 2.84 2.60 2.45 1.67 1.78 26.00%
  QoQ % 8.62% -18.31% 9.23% 6.12% 46.71% -6.18% -
  Horiz. % 141.57% 130.34% 159.55% 146.07% 137.64% 93.82% 100.00%
P/EPS 45.38 31.28 64.77 31.10 31.92 27.47 198.33 -62.49%
  QoQ % 45.08% -51.71% 108.26% -2.57% 16.20% -86.15% -
  Horiz. % 22.88% 15.77% 32.66% 15.68% 16.09% 13.85% 100.00%
EY 2.20 3.20 1.54 3.22 3.13 3.64 0.50 167.79%
  QoQ % -31.25% 107.79% -52.17% 2.88% -14.01% 628.00% -
  Horiz. % 440.00% 640.00% 308.00% 644.00% 626.00% 728.00% 100.00%
DY 0.00 1.64 0.00 2.47 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.54% 0.00% 127.32% 0.00% 100.00% -
P/NAPS 2.11 1.97 2.28 2.49 2.32 1.58 1.86 8.75%
  QoQ % 7.11% -13.60% -8.43% 7.33% 46.84% -15.05% -
  Horiz. % 113.44% 105.91% 122.58% 133.87% 124.73% 84.95% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers