Highlights

[LUXCHEM] QoQ TTM Result on 2015-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     27.27%    YoY -     18.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

201  487  597  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.20+0.015 
 QES 0.375-0.005 
 BIOHLDG 0.31+0.01 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.185+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS