Highlights

[LUXCHEM] QoQ Quarter Result on 2017-03-31 [#1]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 12-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     0.74%    YoY -     94.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 197,203 188,234 203,114 218,132 186,373 179,358 175,849 7.92%
  QoQ % 4.76% -7.33% -6.88% 17.04% 3.91% 2.00% -
  Horiz. % 112.14% 107.04% 115.50% 124.05% 105.98% 102.00% 100.00%
PBT 13,344 12,329 11,709 18,393 18,638 13,435 17,435 -16.29%
  QoQ % 8.23% 5.30% -36.34% -1.31% 38.73% -22.94% -
  Horiz. % 76.54% 70.71% 67.16% 105.49% 106.90% 77.06% 100.00%
Tax -4,037 -3,222 -2,921 -4,611 -5,221 -3,405 -4,268 -3.63%
  QoQ % -25.29% -10.30% 36.65% 11.68% -53.33% 20.22% -
  Horiz. % 94.59% 75.49% 68.44% 108.04% 122.33% 79.78% 100.00%
NP 9,307 9,107 8,788 13,782 13,417 10,030 13,167 -20.60%
  QoQ % 2.20% 3.63% -36.24% 2.72% 33.77% -23.82% -
  Horiz. % 70.68% 69.17% 66.74% 104.67% 101.90% 76.18% 100.00%
NP to SH 9,492 8,989 8,657 13,609 13,509 9,956 13,032 -19.00%
  QoQ % 5.60% 3.84% -36.39% 0.74% 35.69% -23.60% -
  Horiz. % 72.84% 68.98% 66.43% 104.43% 103.66% 76.40% 100.00%
Tax Rate 30.25 % 26.13 % 24.95 % 25.07 % 28.01 % 25.34 % 24.48 % 15.11%
  QoQ % 15.77% 4.73% -0.48% -10.50% 10.54% 3.51% -
  Horiz. % 123.57% 106.74% 101.92% 102.41% 114.42% 103.51% 100.00%
Total Cost 187,896 179,127 194,326 204,350 172,956 169,328 162,682 10.05%
  QoQ % 4.90% -7.82% -4.91% 18.15% 2.14% 4.09% -
  Horiz. % 115.50% 110.11% 119.45% 125.61% 106.32% 104.09% 100.00%
Net Worth 255,871 247,789 246,946 245,182 75,999 213,729 206,474 15.33%
  QoQ % 3.26% 0.34% 0.72% 222.61% -64.44% 3.51% -
  Horiz. % 123.92% 120.01% 119.60% 118.75% 36.81% 103.51% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,380 - 6,936 - 12,214 - 6,703 50.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.69% 0.00% 103.48% 0.00% 182.20% 0.00% 100.00%
Div Payout % 130.43 % - % 80.13 % - % 90.41 % - % 51.44 % 85.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.56% 0.00% 155.77% 0.00% 175.76% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 255,871 247,789 246,946 245,182 75,999 213,729 206,474 15.33%
  QoQ % 3.26% 0.34% 0.72% 222.61% -64.44% 3.51% -
  Horiz. % 123.92% 120.01% 119.60% 118.75% 36.81% 103.51% 100.00%
NOSH 825,391 825,964 277,467 275,485 271,425 270,543 268,148 111.17%
  QoQ % -0.07% 197.68% 0.72% 1.50% 0.33% 0.89% -
  Horiz. % 307.81% 308.03% 103.48% 102.74% 101.22% 100.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.72 % 4.84 % 4.33 % 6.32 % 7.20 % 5.59 % 7.49 % -26.43%
  QoQ % -2.48% 11.78% -31.49% -12.22% 28.80% -25.37% -
  Horiz. % 63.02% 64.62% 57.81% 84.38% 96.13% 74.63% 100.00%
ROE 3.71 % 3.63 % 3.51 % 5.55 % 17.78 % 4.66 % 6.31 % -29.75%
  QoQ % 2.20% 3.42% -36.76% -68.79% 281.55% -26.15% -
  Horiz. % 58.80% 57.53% 55.63% 87.96% 281.77% 73.85% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.89 22.79 73.20 79.18 68.66 66.30 65.58 -48.90%
  QoQ % 4.83% -68.87% -7.55% 15.32% 3.56% 1.10% -
  Horiz. % 36.43% 34.75% 111.62% 120.74% 104.70% 101.10% 100.00%
EPS 1.15 1.09 3.12 4.94 1.64 3.68 4.86 -61.64%
  QoQ % 5.50% -65.06% -36.84% 201.22% -55.43% -24.28% -
  Horiz. % 23.66% 22.43% 64.20% 101.65% 33.74% 75.72% 100.00%
DPS 1.50 0.00 2.50 0.00 4.50 0.00 2.50 -28.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 100.00% 0.00% 180.00% 0.00% 100.00%
NAPS 0.3100 0.3000 0.8900 0.8900 0.2800 0.7900 0.7700 -45.39%
  QoQ % 3.33% -66.29% 0.00% 217.86% -64.56% 2.60% -
  Horiz. % 40.26% 38.96% 115.58% 115.58% 36.36% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 894,412
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.05 21.05 22.71 24.39 20.84 20.05 19.66 7.93%
  QoQ % 4.75% -7.31% -6.89% 17.03% 3.94% 1.98% -
  Horiz. % 112.16% 107.07% 115.51% 124.06% 106.00% 101.98% 100.00%
EPS 1.06 1.01 0.97 1.52 1.51 1.11 1.46 -19.17%
  QoQ % 4.95% 4.12% -36.18% 0.66% 36.04% -23.97% -
  Horiz. % 72.60% 69.18% 66.44% 104.11% 103.42% 76.03% 100.00%
DPS 1.38 0.00 0.78 0.00 1.37 0.00 0.75 49.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.00% 0.00% 104.00% 0.00% 182.67% 0.00% 100.00%
NAPS 0.2861 0.2770 0.2761 0.2741 0.0850 0.2390 0.2308 15.35%
  QoQ % 3.29% 0.33% 0.73% 222.47% -64.44% 3.55% -
  Horiz. % 123.96% 120.02% 119.63% 118.76% 36.83% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7550 0.8150 2.0900 1.5800 1.4700 1.6600 1.4600 -
P/RPS 3.16 3.58 2.86 2.00 2.14 2.50 2.23 26.08%
  QoQ % -11.73% 25.17% 43.00% -6.54% -14.40% 12.11% -
  Horiz. % 141.70% 160.54% 128.25% 89.69% 95.96% 112.11% 100.00%
P/EPS 65.65 74.89 66.99 31.98 29.54 45.11 30.04 68.17%
  QoQ % -12.34% 11.79% 109.47% 8.26% -34.52% 50.17% -
  Horiz. % 218.54% 249.30% 223.00% 106.46% 98.34% 150.17% 100.00%
EY 1.52 1.34 1.49 3.13 3.39 2.22 3.33 -40.63%
  QoQ % 13.43% -10.07% -52.40% -7.67% 52.70% -33.33% -
  Horiz. % 45.65% 40.24% 44.74% 93.99% 101.80% 66.67% 100.00%
DY 1.99 0.00 1.20 0.00 3.06 0.00 1.71 10.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.37% 0.00% 70.18% 0.00% 178.95% 0.00% 100.00%
P/NAPS 2.44 2.72 2.35 1.78 5.25 2.10 1.90 18.09%
  QoQ % -10.29% 15.74% 32.02% -66.10% 150.00% 10.53% -
  Horiz. % 128.42% 143.16% 123.68% 93.68% 276.32% 110.53% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 -
Price 0.7750 0.8350 2.0900 1.7900 1.6100 1.6700 1.5200 -
P/RPS 3.24 3.66 2.86 2.26 2.34 2.52 2.32 24.86%
  QoQ % -11.48% 27.97% 26.55% -3.42% -7.14% 8.62% -
  Horiz. % 139.66% 157.76% 123.28% 97.41% 100.86% 108.62% 100.00%
P/EPS 67.39 76.72 66.99 36.23 32.35 45.38 31.28 66.58%
  QoQ % -12.16% 14.52% 84.90% 11.99% -28.71% 45.08% -
  Horiz. % 215.44% 245.27% 214.16% 115.82% 103.42% 145.08% 100.00%
EY 1.48 1.30 1.49 2.76 3.09 2.20 3.20 -40.11%
  QoQ % 13.85% -12.75% -46.01% -10.68% 40.45% -31.25% -
  Horiz. % 46.25% 40.62% 46.56% 86.25% 96.56% 68.75% 100.00%
DY 1.94 0.00 1.20 0.00 2.80 0.00 1.64 11.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.29% 0.00% 73.17% 0.00% 170.73% 0.00% 100.00%
P/NAPS 2.50 2.78 2.35 2.01 5.75 2.11 1.97 17.16%
  QoQ % -10.07% 18.30% 16.92% -65.04% 172.51% 7.11% -
  Horiz. % 126.90% 141.12% 119.29% 102.03% 291.88% 107.11% 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