[LUXCHEM] QoQ TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 674,184 686,754 649,865 640,136 632,599 603,523 585,263 9.88% QoQ % -1.83% 5.68% 1.52% 1.19% 4.82% 3.12% - Horiz. % 115.19% 117.34% 111.04% 109.38% 108.09% 103.12% 100.00%
PBT 59,091 54,396 44,000 34,656 27,789 29,578 28,831 61.28% QoQ % 8.63% 23.63% 26.96% 24.71% -6.05% 2.59% - Horiz. % 204.96% 188.67% 152.61% 120.20% 96.39% 102.59% 100.00%
Tax -13,931 -14,801 -13,637 -11,243 -9,492 -7,748 -7,366 52.87% QoQ % 5.88% -8.54% -21.29% -18.45% -22.51% -5.19% - Horiz. % 189.13% 200.94% 185.13% 152.63% 128.86% 105.19% 100.00%
NP 45,160 39,595 30,363 23,413 18,297 21,830 21,465 64.12% QoQ % 14.05% 30.41% 29.68% 27.96% -16.18% 1.70% - Horiz. % 210.39% 184.46% 141.45% 109.08% 85.24% 101.70% 100.00%
NP to SH 45,185 39,735 30,649 23,617 18,556 21,962 21,549 63.75% QoQ % 13.72% 29.65% 29.78% 27.27% -15.51% 1.92% - Horiz. % 209.68% 184.39% 142.23% 109.60% 86.11% 101.92% 100.00%
Tax Rate 23.58 % 27.21 % 30.99 % 32.44 % 34.16 % 26.20 % 25.55 % -5.20% QoQ % -13.34% -12.20% -4.47% -5.04% 30.38% 2.54% - Horiz. % 92.29% 106.50% 121.29% 126.97% 133.70% 102.54% 100.00%
Total Cost 629,024 647,159 619,502 616,723 614,302 581,693 563,798 7.56% QoQ % -2.80% 4.46% 0.45% 0.39% 5.61% 3.17% - Horiz. % 111.57% 114.79% 109.88% 109.39% 108.96% 103.17% 100.00%
Net Worth 198,920 191,780 178,640 169,970 165,546 155,707 149,625 20.89% QoQ % 3.72% 7.36% 5.10% 2.67% 6.32% 4.06% - Horiz. % 132.95% 128.17% 119.39% 113.60% 110.64% 104.06% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 17,051 17,051 13,015 13,015 11,685 11,685 10,396 39.03% QoQ % 0.00% 31.02% 0.00% 11.38% 0.00% 12.39% - Horiz. % 164.01% 164.01% 125.19% 125.19% 112.39% 112.39% 100.00%
Div Payout % 37.74 % 42.91 % 42.47 % 55.11 % 62.97 % 53.21 % 48.25 % -15.09% QoQ % -12.05% 1.04% -22.94% -12.48% 18.34% 10.28% - Horiz. % 78.22% 88.93% 88.02% 114.22% 130.51% 110.28% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 198,920 191,780 178,640 169,970 165,546 155,707 149,625 20.89% QoQ % 3.72% 7.36% 5.10% 2.67% 6.32% 4.06% - Horiz. % 132.95% 128.17% 119.39% 113.60% 110.64% 104.06% 100.00%
NOSH 265,227 262,712 262,707 261,493 258,666 259,512 130,108 60.70% QoQ % 0.96% 0.00% 0.46% 1.09% -0.33% 99.46% - Horiz. % 203.85% 201.92% 201.91% 200.98% 198.81% 199.46% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.70 % 5.77 % 4.67 % 3.66 % 2.89 % 3.62 % 3.67 % 49.32% QoQ % 16.12% 23.55% 27.60% 26.64% -20.17% -1.36% - Horiz. % 182.56% 157.22% 127.25% 99.73% 78.75% 98.64% 100.00%
ROE 22.72 % 20.72 % 17.16 % 13.89 % 11.21 % 14.10 % 14.40 % 35.49% QoQ % 9.65% 20.75% 23.54% 23.91% -20.50% -2.08% - Horiz. % 157.78% 143.89% 119.17% 96.46% 77.85% 97.92% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 254.19 261.41 247.37 244.80 244.56 232.56 449.83 -31.63% QoQ % -2.76% 5.68% 1.05% 0.10% 5.16% -48.30% - Horiz. % 56.51% 58.11% 54.99% 54.42% 54.37% 51.70% 100.00%
EPS 17.04 15.12 11.67 9.03 7.17 8.46 16.56 1.92% QoQ % 12.70% 29.56% 29.24% 25.94% -15.25% -48.91% - Horiz. % 102.90% 91.30% 70.47% 54.53% 43.30% 51.09% 100.00%
DPS 6.50 6.50 5.00 4.98 4.52 4.50 8.00 -12.92% QoQ % 0.00% 30.00% 0.40% 10.18% 0.44% -43.75% - Horiz. % 81.25% 81.25% 62.50% 62.25% 56.50% 56.25% 100.00%
NAPS 0.7500 0.7300 0.6800 0.6500 0.6400 0.6000 1.1500 -24.78% QoQ % 2.74% 7.35% 4.62% 1.56% 6.67% -47.83% - Horiz. % 65.22% 63.48% 59.13% 56.52% 55.65% 52.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.26 76.66 72.55 71.46 70.62 67.37 65.33 9.88% QoQ % -1.83% 5.67% 1.53% 1.19% 4.82% 3.12% - Horiz. % 115.20% 117.34% 111.05% 109.38% 108.10% 103.12% 100.00%
EPS 5.04 4.44 3.42 2.64 2.07 2.45 2.41 63.46% QoQ % 13.51% 29.82% 29.55% 27.54% -15.51% 1.66% - Horiz. % 209.13% 184.23% 141.91% 109.54% 85.89% 101.66% 100.00%
DPS 1.90 1.90 1.45 1.45 1.30 1.30 1.16 38.91% QoQ % 0.00% 31.03% 0.00% 11.54% 0.00% 12.07% - Horiz. % 163.79% 163.79% 125.00% 125.00% 112.07% 112.07% 100.00%
NAPS 0.2221 0.2141 0.1994 0.1897 0.1848 0.1738 0.1670 20.91% QoQ % 3.74% 7.37% 5.11% 2.65% 6.33% 4.07% - Horiz. % 132.99% 128.20% 119.40% 113.59% 110.66% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.7200 1.6600 1.3700 1.0000 0.9700 0.8200 1.4400 -
P/RPS 0.68 0.64 0.55 0.41 0.40 0.35 0.32 65.21% QoQ % 6.25% 16.36% 34.15% 2.50% 14.29% 9.38% - Horiz. % 212.50% 200.00% 171.88% 128.12% 125.00% 109.38% 100.00%
P/EPS 10.10 10.98 11.74 11.07 13.52 9.69 8.69 10.53% QoQ % -8.01% -6.47% 6.05% -18.12% 39.53% 11.51% - Horiz. % 116.23% 126.35% 135.10% 127.39% 155.58% 111.51% 100.00%
EY 9.90 9.11 8.52 9.03 7.40 10.32 11.50 -9.50% QoQ % 8.67% 6.92% -5.65% 22.03% -28.29% -10.26% - Horiz. % 86.09% 79.22% 74.09% 78.52% 64.35% 89.74% 100.00%
DY 3.78 3.92 3.65 4.98 4.66 5.49 5.56 -22.66% QoQ % -3.57% 7.40% -26.71% 6.87% -15.12% -1.26% - Horiz. % 67.99% 70.50% 65.65% 89.57% 83.81% 98.74% 100.00%
P/NAPS 2.29 2.27 2.01 1.54 1.52 1.37 1.25 49.67% QoQ % 0.88% 12.94% 30.52% 1.32% 10.95% 9.60% - Horiz. % 183.20% 181.60% 160.80% 123.20% 121.60% 109.60% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 06/05/16 22/02/16 30/10/15 30/07/15 08/05/15 18/02/15 03/11/14 -
Price 1.7100 1.8200 1.5800 1.0300 1.1900 0.9050 1.7900 -
P/RPS 0.67 0.70 0.64 0.42 0.49 0.39 0.40 41.00% QoQ % -4.29% 9.38% 52.38% -14.29% 25.64% -2.50% - Horiz. % 167.50% 175.00% 160.00% 105.00% 122.50% 97.50% 100.00%
P/EPS 10.04 12.03 13.54 11.40 16.59 10.69 10.81 -4.80% QoQ % -16.54% -11.15% 18.77% -31.28% 55.19% -1.11% - Horiz. % 92.88% 111.29% 125.25% 105.46% 153.47% 98.89% 100.00%
EY 9.96 8.31 7.38 8.77 6.03 9.35 9.25 5.05% QoQ % 19.86% 12.60% -15.85% 45.44% -35.51% 1.08% - Horiz. % 107.68% 89.84% 79.78% 94.81% 65.19% 101.08% 100.00%
DY 3.80 3.57 3.16 4.83 3.80 4.98 4.47 -10.25% QoQ % 6.44% 12.97% -34.58% 27.11% -23.69% 11.41% - Horiz. % 85.01% 79.87% 70.69% 108.05% 85.01% 111.41% 100.00%
P/NAPS 2.28 2.49 2.32 1.58 1.86 1.51 1.56 28.76% QoQ % -8.43% 7.33% 46.84% -15.05% 23.18% -3.21% - Horiz. % 146.15% 159.62% 148.72% 101.28% 119.23% 96.79% 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.
Comment
Q2 2015 WriteUP (30 Jul 15).pdf 
