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 - 875,517
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.50 23.20 24.91 21.29 20.49 20.09 18.27 11.45%
  QoQ % -7.33% -6.86% 17.00% 3.90% 1.99% 9.96% -
  Horiz. % 117.68% 126.98% 136.34% 116.53% 112.15% 109.96% 100.00%
EPS 1.03 0.99 1.55 1.54 1.14 1.49 0.80 18.33%
  QoQ % 4.04% -36.13% 0.65% 35.09% -23.49% 86.25% -
  Horiz. % 128.75% 123.75% 193.75% 192.50% 142.50% 186.25% 100.00%
DPS 0.00 0.79 0.00 1.40 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.60% 0.00% 181.82% 0.00% 100.00% -
NAPS 0.2830 0.2821 0.2800 0.0868 0.2441 0.2358 0.2272 15.75%
  QoQ % 0.32% 0.75% 222.58% -64.44% 3.52% 3.79% -
  Horiz. % 124.56% 124.16% 123.24% 38.20% 107.44% 103.79% 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.
 


 

373  323  541  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.875-0.095 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.375-0.105 
 BARAKAH 0.095+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 SAPNRG 0.3250.00 
 GADANG 0.895-0.05 
Partners & Brokers