Highlights

[LUXCHEM] QoQ Quarter Result on 2016-12-31 [#4]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     35.69%    YoY -     -12.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 188,234 203,114 218,132 186,373 179,358 175,849 159,970 11.45%
  QoQ % -7.33% -6.88% 17.04% 3.91% 2.00% 9.93% -
  Horiz. % 117.67% 126.97% 136.36% 116.50% 112.12% 109.93% 100.00%
PBT 12,329 11,709 18,393 18,638 13,435 17,435 9,571 18.37%
  QoQ % 5.30% -36.34% -1.31% 38.73% -22.94% 82.16% -
  Horiz. % 128.82% 122.34% 192.17% 194.73% 140.37% 182.16% 100.00%
Tax -3,222 -2,921 -4,611 -5,221 -3,405 -4,268 -2,500 18.41%
  QoQ % -10.30% 36.65% 11.68% -53.33% 20.22% -70.72% -
  Horiz. % 128.88% 116.84% 184.44% 208.84% 136.20% 170.72% 100.00%
NP 9,107 8,788 13,782 13,417 10,030 13,167 7,071 18.36%
  QoQ % 3.63% -36.24% 2.72% 33.77% -23.82% 86.21% -
  Horiz. % 128.79% 124.28% 194.91% 189.75% 141.85% 186.21% 100.00%
NP to SH 8,989 8,657 13,609 13,509 9,956 13,032 7,002 18.10%
  QoQ % 3.84% -36.39% 0.74% 35.69% -23.60% 86.12% -
  Horiz. % 128.38% 123.64% 194.36% 192.93% 142.19% 186.12% 100.00%
Tax Rate 26.13 % 24.95 % 25.07 % 28.01 % 25.34 % 24.48 % 26.12 % 0.03%
  QoQ % 4.73% -0.48% -10.50% 10.54% 3.51% -6.28% -
  Horiz. % 100.04% 95.52% 95.98% 107.24% 97.01% 93.72% 100.00%
Total Cost 179,127 194,326 204,350 172,956 169,328 162,682 152,899 11.12%
  QoQ % -7.82% -4.91% 18.15% 2.14% 4.09% 6.40% -
  Horiz. % 117.15% 127.09% 133.65% 113.12% 110.75% 106.40% 100.00%
Net Worth 247,789 246,946 245,182 75,999 213,729 206,474 198,920 15.76%
  QoQ % 0.34% 0.72% 222.61% -64.44% 3.51% 3.80% -
  Horiz. % 124.57% 124.14% 123.26% 38.21% 107.44% 103.80% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 6,936 - 12,214 - 6,703 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.48% 0.00% 182.20% 0.00% 100.00% -
Div Payout % - % 80.13 % - % 90.41 % - % 51.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.77% 0.00% 175.76% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,789 246,946 245,182 75,999 213,729 206,474 198,920 15.76%
  QoQ % 0.34% 0.72% 222.61% -64.44% 3.51% 3.80% -
  Horiz. % 124.57% 124.14% 123.26% 38.21% 107.44% 103.80% 100.00%
NOSH 825,964 277,467 275,485 271,425 270,543 268,148 265,227 113.11%
  QoQ % 197.68% 0.72% 1.50% 0.33% 0.89% 1.10% -
  Horiz. % 311.42% 104.62% 103.87% 102.34% 102.00% 101.10% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.84 % 4.33 % 6.32 % 7.20 % 5.59 % 7.49 % 4.42 % 6.23%
  QoQ % 11.78% -31.49% -12.22% 28.80% -25.37% 69.46% -
  Horiz. % 109.50% 97.96% 142.99% 162.90% 126.47% 169.46% 100.00%
ROE 3.63 % 3.51 % 5.55 % 17.78 % 4.66 % 6.31 % 3.52 % 2.07%
  QoQ % 3.42% -36.76% -68.79% 281.55% -26.15% 79.26% -
  Horiz. % 103.12% 99.72% 157.67% 505.11% 132.39% 179.26% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.79 73.20 79.18 68.66 66.30 65.58 60.31 -47.70%
  QoQ % -68.87% -7.55% 15.32% 3.56% 1.10% 8.74% -
  Horiz. % 37.79% 121.37% 131.29% 113.85% 109.93% 108.74% 100.00%
EPS 1.09 3.12 4.94 1.64 3.68 4.86 2.64 -44.52%
  QoQ % -65.06% -36.84% 201.22% -55.43% -24.28% 84.09% -
  Horiz. % 41.29% 118.18% 187.12% 62.12% 139.39% 184.09% 100.00%
DPS 0.00 2.50 0.00 4.50 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 180.00% 0.00% 100.00% -
NAPS 0.3000 0.8900 0.8900 0.2800 0.7900 0.7700 0.7500 -45.68%
  QoQ % -66.29% 0.00% 217.86% -64.56% 2.60% 2.67% -
  Horiz. % 40.00% 118.67% 118.67% 37.33% 105.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.05 22.71 24.39 20.84 20.05 19.66 17.89 11.44%
  QoQ % -7.31% -6.89% 17.03% 3.94% 1.98% 9.89% -
  Horiz. % 117.66% 126.94% 136.33% 116.49% 112.07% 109.89% 100.00%
EPS 1.01 0.97 1.52 1.51 1.11 1.46 0.78 18.78%
  QoQ % 4.12% -36.18% 0.66% 36.04% -23.97% 87.18% -
  Horiz. % 129.49% 124.36% 194.87% 193.59% 142.31% 187.18% 100.00%
DPS 0.00 0.78 0.00 1.37 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.00% 0.00% 182.67% 0.00% 100.00% -
NAPS 0.2770 0.2761 0.2741 0.0850 0.2390 0.2308 0.2224 15.75%
  QoQ % 0.33% 0.73% 222.47% -64.44% 3.55% 3.78% -
  Horiz. % 124.55% 124.15% 123.25% 38.22% 107.46% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8150 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 -
P/RPS 3.58 2.86 2.00 2.14 2.50 2.23 2.85 16.40%
  QoQ % 25.17% 43.00% -6.54% -14.40% 12.11% -21.75% -
  Horiz. % 125.61% 100.35% 70.18% 75.09% 87.72% 78.25% 100.00%
P/EPS 74.89 66.99 31.98 29.54 45.11 30.04 65.15 9.72%
  QoQ % 11.79% 109.47% 8.26% -34.52% 50.17% -53.89% -
  Horiz. % 114.95% 102.82% 49.09% 45.34% 69.24% 46.11% 100.00%
EY 1.34 1.49 3.13 3.39 2.22 3.33 1.53 -8.45%
  QoQ % -10.07% -52.40% -7.67% 52.70% -33.33% 117.65% -
  Horiz. % 87.58% 97.39% 204.58% 221.57% 145.10% 217.65% 100.00%
DY 0.00 1.20 0.00 3.06 0.00 1.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.18% 0.00% 178.95% 0.00% 100.00% -
P/NAPS 2.72 2.35 1.78 5.25 2.10 1.90 2.29 12.14%
  QoQ % 15.74% 32.02% -66.10% 150.00% 10.53% -17.03% -
  Horiz. % 118.78% 102.62% 77.73% 229.26% 91.70% 82.97% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 -
Price 0.8350 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 -
P/RPS 3.66 2.86 2.26 2.34 2.52 2.32 2.84 18.41%
  QoQ % 27.97% 26.55% -3.42% -7.14% 8.62% -18.31% -
  Horiz. % 128.87% 100.70% 79.58% 82.39% 88.73% 81.69% 100.00%
P/EPS 76.72 66.99 36.23 32.35 45.38 31.28 64.77 11.94%
  QoQ % 14.52% 84.90% 11.99% -28.71% 45.08% -51.71% -
  Horiz. % 118.45% 103.43% 55.94% 49.95% 70.06% 48.29% 100.00%
EY 1.30 1.49 2.76 3.09 2.20 3.20 1.54 -10.67%
  QoQ % -12.75% -46.01% -10.68% 40.45% -31.25% 107.79% -
  Horiz. % 84.42% 96.75% 179.22% 200.65% 142.86% 207.79% 100.00%
DY 0.00 1.20 0.00 2.80 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.17% 0.00% 170.73% 0.00% 100.00% -
P/NAPS 2.78 2.35 2.01 5.75 2.11 1.97 2.28 14.12%
  QoQ % 18.30% 16.92% -65.04% 172.51% 7.11% -13.60% -
  Horiz. % 121.93% 103.07% 88.16% 252.19% 92.54% 86.40% 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.
 


 

246  325  565  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-H8E 0.29+0.05 
 HSI-C7E 0.215-0.08 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 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
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers