Highlights

[LUXCHEM] QoQ TTM Result on 2016-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 21-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -6.30%    YoY -     48.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 786,977 759,712 701,550 699,188 688,999 674,184 686,754 9.52%
  QoQ % 3.59% 8.29% 0.34% 1.48% 2.20% -1.83% -
  Horiz. % 114.59% 110.62% 102.15% 101.81% 100.33% 98.17% 100.00%
PBT 62,194 67,901 59,079 59,450 63,335 59,091 54,396 9.35%
  QoQ % -8.40% 14.93% -0.62% -6.13% 7.18% 8.63% -
  Horiz. % 114.34% 124.83% 108.61% 109.29% 116.43% 108.63% 100.00%
Tax -16,189 -17,505 -15,394 -13,774 -14,817 -13,931 -14,801 6.16%
  QoQ % 7.52% -13.71% -11.76% 7.04% -6.36% 5.88% -
  Horiz. % 109.38% 118.27% 104.01% 93.06% 100.11% 94.12% 100.00%
NP 46,005 50,396 43,685 45,676 48,518 45,160 39,595 10.53%
  QoQ % -8.71% 15.36% -4.36% -5.86% 7.44% 14.05% -
  Horiz. % 116.19% 127.28% 110.33% 115.36% 122.54% 114.05% 100.00%
NP to SH 45,739 50,106 43,499 45,363 48,411 45,185 39,735 9.84%
  QoQ % -8.72% 15.19% -4.11% -6.30% 7.14% 13.72% -
  Horiz. % 115.11% 126.10% 109.47% 114.16% 121.83% 113.72% 100.00%
Tax Rate 26.03 % 25.78 % 26.06 % 23.17 % 23.39 % 23.58 % 27.21 % -2.92%
  QoQ % 0.97% -1.07% 12.47% -0.94% -0.81% -13.34% -
  Horiz. % 95.66% 94.74% 95.77% 85.15% 85.96% 86.66% 100.00%
Total Cost 740,972 709,316 657,865 653,512 640,481 629,024 647,159 9.45%
  QoQ % 4.46% 7.82% 0.67% 2.03% 1.82% -2.80% -
  Horiz. % 114.50% 109.60% 101.65% 100.98% 98.97% 97.20% 100.00%
Net Worth 246,946 0 75,999 0 206,474 198,920 191,780 18.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.80% 3.72% -
  Horiz. % 128.77% 0.00% 39.63% 0.00% 107.66% 103.72% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,150 18,917 18,917 18,525 18,525 17,051 17,051 8.05%
  QoQ % 1.23% 0.00% 2.12% 0.00% 8.64% 0.00% -
  Horiz. % 112.31% 110.94% 110.94% 108.64% 108.64% 100.00% 100.00%
Div Payout % 41.87 % 37.76 % 43.49 % 40.84 % 38.27 % 37.74 % 42.91 % -1.62%
  QoQ % 10.88% -13.18% 6.49% 6.72% 1.40% -12.05% -
  Horiz. % 97.58% 88.00% 101.35% 95.18% 89.19% 87.95% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 246,946 0 75,999 0 206,474 198,920 191,780 18.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.80% 3.72% -
  Horiz. % 128.77% 0.00% 39.63% 0.00% 107.66% 103.72% 100.00%
NOSH 277,467 275,485 271,425 270,543 268,148 265,227 262,712 3.71%
  QoQ % 0.72% 1.50% 0.33% 0.89% 1.10% 0.96% -
  Horiz. % 105.62% 104.86% 103.32% 102.98% 102.07% 100.96% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.85 % 6.63 % 6.23 % 6.53 % 7.04 % 6.70 % 5.77 % 0.92%
  QoQ % -11.76% 6.42% -4.59% -7.24% 5.07% 16.12% -
  Horiz. % 101.39% 114.90% 107.97% 113.17% 122.01% 116.12% 100.00%
ROE 18.52 % - % 57.24 % - % 23.45 % 22.72 % 20.72 % -7.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.21% 9.65% -
  Horiz. % 89.38% 0.00% 276.25% 0.00% 113.18% 109.65% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 283.63 275.77 258.47 258.44 256.95 254.19 261.41 5.59%
  QoQ % 2.85% 6.69% 0.01% 0.58% 1.09% -2.76% -
  Horiz. % 108.50% 105.49% 98.88% 98.86% 98.29% 97.24% 100.00%
EPS 16.48 18.19 16.03 16.77 18.05 17.04 15.12 5.92%
  QoQ % -9.40% 13.47% -4.41% -7.09% 5.93% 12.70% -
  Horiz. % 108.99% 120.30% 106.02% 110.91% 119.38% 112.70% 100.00%
DPS 6.90 6.87 6.97 6.85 6.91 6.50 6.50 4.07%
  QoQ % 0.44% -1.43% 1.75% -0.87% 6.31% 0.00% -
  Horiz. % 106.15% 105.69% 107.23% 105.38% 106.31% 100.00% 100.00%
NAPS 0.8900 0.0000 0.2800 0.0000 0.7700 0.7500 0.7300 14.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.67% 2.74% -
  Horiz. % 121.92% 0.00% 38.36% 0.00% 105.48% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 87.85 84.81 78.31 78.05 76.91 75.26 76.66 9.52%
  QoQ % 3.58% 8.30% 0.33% 1.48% 2.19% -1.83% -
  Horiz. % 114.60% 110.63% 102.15% 101.81% 100.33% 98.17% 100.00%
EPS 5.11 5.59 4.86 5.06 5.40 5.04 4.44 9.83%
  QoQ % -8.59% 15.02% -3.95% -6.30% 7.14% 13.51% -
  Horiz. % 115.09% 125.90% 109.46% 113.96% 121.62% 113.51% 100.00%
DPS 2.14 2.11 2.11 2.07 2.07 1.90 1.90 8.26%
  QoQ % 1.42% 0.00% 1.93% 0.00% 8.95% 0.00% -
  Horiz. % 112.63% 111.05% 111.05% 108.95% 108.95% 100.00% 100.00%
NAPS 0.2757 0.0000 0.0848 0.0000 0.2305 0.2221 0.2141 18.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.78% 3.74% -
  Horiz. % 128.77% 0.00% 39.61% 0.00% 107.66% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.0900 1.5800 1.4700 1.6600 1.4600 1.7200 1.6600 -
P/RPS 0.74 0.57 0.57 0.64 0.57 0.68 0.64 10.17%
  QoQ % 29.82% 0.00% -10.94% 12.28% -16.18% 6.25% -
  Horiz. % 115.62% 89.06% 89.06% 100.00% 89.06% 106.25% 100.00%
P/EPS 12.68 8.69 9.17 9.90 8.09 10.10 10.98 10.08%
  QoQ % 45.91% -5.23% -7.37% 22.37% -19.90% -8.01% -
  Horiz. % 115.48% 79.14% 83.52% 90.16% 73.68% 91.99% 100.00%
EY 7.89 11.51 10.90 10.10 12.37 9.90 9.11 -9.15%
  QoQ % -31.45% 5.60% 7.92% -18.35% 24.95% 8.67% -
  Horiz. % 86.61% 126.34% 119.65% 110.87% 135.78% 108.67% 100.00%
DY 3.30 4.35 4.74 4.13 4.73 3.78 3.92 -10.85%
  QoQ % -24.14% -8.23% 14.77% -12.68% 25.13% -3.57% -
  Horiz. % 84.18% 110.97% 120.92% 105.36% 120.66% 96.43% 100.00%
P/NAPS 2.35 0.00 5.25 0.00 1.90 2.29 2.27 2.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% -17.03% 0.88% -
  Horiz. % 103.52% 0.00% 231.28% 0.00% 83.70% 100.88% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 12/05/17 16/02/17 21/10/16 29/07/16 06/05/16 22/02/16 -
Price 2.0900 1.7900 1.6100 1.6700 1.5200 1.7100 1.8200 -
P/RPS 0.74 0.65 0.62 0.65 0.59 0.67 0.70 3.78%
  QoQ % 13.85% 4.84% -4.62% 10.17% -11.94% -4.29% -
  Horiz. % 105.71% 92.86% 88.57% 92.86% 84.29% 95.71% 100.00%
P/EPS 12.68 9.84 10.05 9.96 8.42 10.04 12.03 3.57%
  QoQ % 28.86% -2.09% 0.90% 18.29% -16.14% -16.54% -
  Horiz. % 105.40% 81.80% 83.54% 82.79% 69.99% 83.46% 100.00%
EY 7.89 10.16 9.95 10.04 11.88 9.96 8.31 -3.40%
  QoQ % -22.34% 2.11% -0.90% -15.49% 19.28% 19.86% -
  Horiz. % 94.95% 122.26% 119.74% 120.82% 142.96% 119.86% 100.00%
DY 3.30 3.84 4.33 4.10 4.55 3.80 3.57 -5.11%
  QoQ % -14.06% -11.32% 5.61% -9.89% 19.74% 6.44% -
  Horiz. % 92.44% 107.56% 121.29% 114.85% 127.45% 106.44% 100.00%
P/NAPS 2.35 0.00 5.75 0.00 1.97 2.28 2.49 -3.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.60% -8.43% -
  Horiz. % 94.38% 0.00% 230.92% 0.00% 79.12% 91.57% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
7. BAT - BENEFICIARY IN POTENTIAL "CHANGE" GREATWARRANTS
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers